{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["AER Final Decision","Final Decision changes","Intro","DMS input","PTRM input","Supporting information","WACC","Assets","Analysis","Forecast revenues","X factors","Revenue summary","Equity raising costs","Chart 1-Revenue","Chart 2-Price path","Chart 3-Building blocks"],"not_rendered":{"charts":7,"images":1,"macros":1,"external_links":0,"defined_names":1005,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AER Final Decision","index":0,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[[3,5,3,6]]}
[null,"AER Final Decision for Jemena - Public lighting prices"]
[]
[]
[null,null,null,"$2026-27",null,"$2026-27",null,"Comparison against RP",null,"Comparison against current 2025-26 prices"]
[null,"Light type","Grouping","Jemena Initial Proposal","AER Draft decision prices","Revised proposal (as per IR80)","AER Final decision prices","Difference ($) - AER Final decision vs Revised Proposal","Difference (%)","2025/26 Actual price ($Nom)","Difference (%) ($Nom)"]
[null,"Mercury Vapour 80 watt","Legacy lights",65.738237610693361,63.598585451170663,84.984447597180505,84.564737838497862,-0.41970975868264304,-4.938665491738381E-3,64.78,0.305414292042264]
[null,"Sodium High Pressure 150 watt","Legacy lights",142.59164819233339,137.9505665468011,184.33412676566584,183.4237621748585,-0.91036459080734744,-4.938665491738492E-3,140.51,0.305414292042264]
[null,"Sodium High Pressure 250 watt","Legacy lights",144.64085957798594,139.93308007552915,186.9841512199157,186.06069904478389,-0.9234521751318141,-4.938665491738492E-3,142.53,0.305414292042264]
[null,"Fluorescent 20 watt","Legacy lights",82.15728783494329,79.483227429223348,106.2108810970629,105.68634108374168,-0.52454001332121436,-4.938665491738603E-3,80.959999999999994,0.305414292042264]
[null,"Fluorescent 40 watt","Legacy lights",82.15728783494329,79.483227429223348,106.2108810970629,105.68634108374168,-0.52454001332121436,-4.938665491738603E-3,80.959999999999994,0.305414292042264]
[null,"Fluorescent 80 watt","Legacy lights",82.15728783494329,79.483227429223348,106.2108810970629,105.68634108374168,-0.52454001332121436,-4.938665491738603E-3,80.959999999999994,0.305414292042264]
[null,"Mercury Vapour 50 watt","Legacy lights",82.15728783494329,79.483227429223348,106.2108810970629,105.68634108374168,-0.52454001332121436,-4.938665491738603E-3,80.959999999999994,0.305414292042264]
[null,"Mercury Vapour 125 watt","Legacy lights",96.622181577843591,93.477316930039265,124.90536053917191,124.28849474534394,-0.61686579382796936,-4.938665491738492E-3,95.21,0.305414292042264]
[null,"Mercury Vapour 250 watt","Legacy lights",138.8656123302043,134.3458059267324,179.51947837601395,178.63289172306338,-0.88658665295056949,-4.9386654917388251E-3,136.84,0.30541429204226378]
[null,"Mercury Vapour 400 watt","Legacy lights",156.21212834422482,151.12772648157141,201.93973477360294,200.9424219740657,-0.99731279953724083,-4.938665491738603E-3,153.93,0.305414292042264]
[null,"Sodium Low Pressure 90 watt","Legacy lights",151.14132956070659,146.22197236554052,195.39338723562932,194.42840465677477,-0.96498257885454564,-4.9386654917387141E-3,148.94,0.30541429204226378]
[null,"Sodium High Pressure 100 watt","Legacy lights",195.33372876004995,188.97599466556184,252.51322126436099,251.26614293229497,-1.2470783320660246,-4.938665491738492E-3,192.48,0.305414292042264]
[null,"Sodium High Pressure 400 watt","Legacy lights",192.38013359022469,186.11853329112211,248.6956117782882,247.46738734245196,-1.2282244358362391,-4.938665491738603E-3,189.57,0.305414292042264]
[null,"Metal Halide 70 watt","Legacy lights",168.93631084006279,163.43776151095901,218.39087668265887,217.31231719627567,-1.0785594863831989,-4.938665491738603E-3,166.47,0.305414292042264]
[null,"Metal Halide 150 watt","Legacy lights",316.54597931433705,306.24302151009584,409.21887525453104,407.19788011674342,-2.0209951377876223,-4.938665491738603E-3,311.93,0.305414292042264]
[null,"Metal Halide 250 watt","Legacy lights",310.99083201184192,300.8686834801681,402.02970000240765,400.04420979635177,-1.9854902060558857,-4.938665491738492E-3,306.45,0.305414292042264]
[null,"Incandescent 100 watt","Legacy lights",102.54668773558616,99.208991900709435,132.56681737720115,131.91211421087078,-0.65470316633036418,-4.938665491738381E-3,101.05,0.305414292042264]
[null,"Incandescent 150 watt","Legacy lights",128.17818994334158,124.00623841430678,165.70524198826598,164.88687922785834,-0.81836276040763778,-4.938665491738603E-3,126.31,0.30541429204226378]
[null,"T5 2X14W","Energy efficient lights",115.72732123123912,99.416520530350937,105.85666990763346,105.33387922489028,-0.52279068274317808,-4.938665491738492E-3,80.69,0.305414292042264]
[null,"T5 (2x24W)","Energy efficient lights",130.33193523476677,111.96273600023454,119.22486257535914,118.63605086080094,-0.58881171455820436,-4.938665491738603E-3,90.88,0.30541429204226378]
[null,"LED 18W (incl. other standard Category P LED variants)","Energy efficient lights",56.709163300169315,48.716479717223827,51.872260851999343,51.616081107351114,-0.25617974464822879,-4.938665491738492E-3,39.54,0.305414292042264]
[null,"Compact Fluoro 32W","Energy efficient lights",109.72953313944127,94.264070645388429,100.37295593794816,99.877247484153614,-0.49570845379454909,-4.938665491738603E-3,76.510000000000005,0.30541429204226378]
[null,"Compact Fluoro 42W","Energy efficient lights",109.72953313944127,94.264070645388429,100.37295593794816,99.877247484153614,-0.49570845379454909,-4.938665491738603E-3,76.510000000000005,0.30541429204226378]
[null,"LED 70W","Energy efficient lights",104.32626738850898,89.622350135975168,95.427118218877894,94.95583560315427,-0.47128261572362362,-4.938665491738492E-3,72.739999999999995,0.305414292042264]
[null,"LED 118W, 155W, 162W","Energy efficient lights",105.81302772493872,90.899564003347407,96.791487244828332,96.313466466878239,-0.47802077795009268,-4.938665491738603E-3,73.78,0.305414292042264]
[null,"LED 275W","Energy efficient lights",118.93503259127496,102.17213172818762,108.7953108866036,108.25800723906495,-0.5373036475386499,-4.9386654917387141E-3,82.93,0.30541429204226378]
[null,"LED 18W (incl. other standard Category P LED variants) - PE","Energy efficient lights (not smart)",null,null,44.091421724199449,43.873668941248454,-0.21775278295099554,-4.938665491738603E-3,33.609000000000002,0.305414292042264]
[null,"LED 18W (incl. other standard Category P LED variants) - PE - Self Funded","Self-funded energy efficient lights (not smart)",null,null,36.310582596399541,36.131256775145779,-0.17932582125376229,-4.938665491738603E-3,"N/A","N/A"]
[null,"T5 2X14W - Self Funded","Self-funded energy efficient lights",72.635464428209715,61.76840529681423,79.392502430725088,79.000409418667701,-0.39209301205738711,-4.938665491738492E-3,"N/A","N/A"]
[null,"T5 (2x24W) - Self Funded","Self-funded energy efficient lights",81.801950869396052,69.563485208591487,89.418646931519362,88.977038145600702,-0.44160878591866037,-4.9386654917387141E-3,"N/A","N/A"]
[null,"LED 18W (incl. other standard Category P LED variants) - Self Funded","Self-funded energy efficient lights",35.593119842569095,30.268000205145469,38.904195638999511,38.712060830513337,-0.19213480848617337,-4.938665491738603E-3,"N/A","N/A"]
[null,"Compact Fluoro 32W - Self Funded","Self-funded energy efficient lights",68.870993610474031,58.56714044598165,75.279716953461133,74.907935613115214,-0.37178134034591892,-4.9386654917387141E-3,"N/A","N/A"]
[null,"Compact Fluoro 42W - Self Funded","Self-funded energy efficient lights",68.870993610474031,58.56714044598165,75.279716953461133,74.907935613115214,-0.37178134034591892,-4.9386654917387141E-3,"N/A","N/A"]
[null,"LED 70W - Self Funded","Self-funded energy efficient lights",65.479670688000098,55.68319648807131,71.570338664158413,71.216876702365695,-0.35346196179271772,-4.938665491738492E-3,"N/A","N/A"]
[null,"LED 118W, 155W, 162W - Self Funded","Self-funded energy efficient lights",66.412825680106366,56.476741297220762,72.593615433621238,72.235099850158676,-0.3585155834625624,-4.938665491738492E-3,"N/A","N/A"]
[null,"LED 275W - Self Funded","Self-funded energy efficient lights",74.64876260109574,63.480492064691525,81.596483164952701,81.193505429298725,-0.40297773565397677,-4.938665491738492E-3,"N/A","N/A"]

{"sheet":"Final Decision changes","index":1,"n_rows":64,"n_cols":4,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,"AER Draft Decision change log"]
[]
[null,"changes in the spreadsheet are also highlighted in orange"]
[]
[]
[null,"Tab reference","Cells","Description of change"]
[null,"PTRM input","J7:J9, L7:L9","Updated as per Outputs tab in inputs model"]
[null,"PTRM input","G61:K110","updated forecast capex"]
[null,"PTRM input","G331:K331","Updated opex as per inputs model"]
[null,"PTRM input","G596","corrected forecast volume for LED 275W"]
[null,"PTRM input","row 373","Updated inflation as per RBA forecast"]
[null,"PTRM input","G383","updated return on equity to our draft decision"]
[null,"PTRM input","row 388","updated return on debt to our draft decision"]
[null,"PTRM input","G399","updated debt raising costs to our draft decision"]
[]
[null,"Supporting information","H224:H249","Updated 2025-26 prices"]
[null,"X factors","G47","updated X factor for P_0"]
[]
[]
[null,"Jemena revised proposal change log"]
[]
[null,"changes in the spreadsheet are also highlighted in blue"]
[]
[null,"Tab","Cells","Description of change"]
[null,"PTRM input","J7:J9","Updated opening RAB to incorporate actual net capex for 2024-25"]
[null,"PTRM input","L7:L9","Updated remaining lives to incorporate actual net capex for 2024-25"]
[null,"PTRM input","G12","Updated the asset class name to 'Smart lighting control devices'"]
[null,"PTRM input","G61:K110","Updated forecast capex"]
[null,"PTRM input","G331:K331","Updated opex as per inputs model"]
[null,"Supporting information","K214","Set scalar for self-funded lights to zero"]
[null,"X factors","G47","Updated X factor for P_0"]
[]
[]
[null,"Jemena response to information request change log"]
[]
[null,"changes in the spreadsheet are also highlighted in green"]
[]
[null,"Tab","Cells","Description of change"]
[null,"PTRM input","Rows 558:559","New tariffs added and linked to the 'Supporting information' sheet"]
[null,"PTRM input","Rows 599:600","Volumes for new tariffs added"]
[null,"PTRM input","Rows 643:644","Functionality for new tariffs added to be consistant"]
[null,"Supporting information","J135:K144","Added allocator assumptions for two new tariff groups"]
[null,"Supporting information","Row 151:152","Added in forecast volumes for the new tariff groups"]
[null,"Supporting information","G157:K165, G168:K176, G179:K187","Amended the formulas to allow for the new tariff groups"]
[null,"Supporting information","Rows 189:209","Added allocation percentages for the new tariff groups"]
[null,"Supporting information","Row 231:232","Added in forecast costs for the new tariff groups"]
[null,"Supporting information","G233:K233","Updated the total to included the new tariff groups"]
[null,"Supporting information","Row 241:242","Added the amortised average cost per light for the new tariff groups"]
[null,"Supporting information","Rows 278:279","Added tariffs for the new tariff group"]
[null,"X factors","G47","Updated X factor for P_0"]
[]
[]
[null,"AER Final Decision change log"]
[]
[null,"changes in the spreadsheet are also highlighted in green"]
[]
[null,"Tab","Cells","Description of change"]
[null,"PTRM input","G331:K331","Updated opex as per inputs model"]
[null,"PTRM input","row 373","Updated forecast inflation as per RBA forecast"]
[null,"PTRM input","G383","updated return on equity to our final decision"]
[null,"PTRM input","row 388","updated return on debt to our final decision"]
[null,"PTRM input","G399","updated debt raising costs to our final decision"]
[]
[null,"X factors","G47","updated X factor for P_0"]

{"sheet":"Intro","index":2,"n_rows":73,"n_cols":12,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Electricity Distribution Network Service Provider"]
[null,null,null,null,null,null,null,"Post-Tax Revenue Model"]
[null,null,null,null,null,null,null,null,null,null,"Version:",5]
[null,null,null,null,null,null,null,null,null,null,"Date:","April 2021"]
[]
[]
[null," Introduction",null,null,null,null,null,null,null,"Electricity Distribution Model"]
[]
[]
[]
[]
[null,null,"This model illustrates the basic elements of the AER's building block calculation and associated price and revenue constraints for distribution businesses."]
[null,null,"The model is intended to produce X factors that are applicable to revenue caps, price caps and revenue yield forms of control."]
[null,null,"Building block revenues and cash flows are modelled in nominal terms unless specified otherwise."]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[null,null,"The full PTRM handbook is available on the AER website at https://www.aer.gov.au/node/74034"]
[]
[null,null,"1. Prior to the commencement of the regulatory control period"]
[]
[null,null,"1a. Fill out input cells on the 'DMS Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides information on the service provider submitting the PTRM and the context for the PTRM preparation."]
[null,null,"This information also controls the automatic import of the PTRM into the AER's Data Management System (DMS)."]
[]
[null,null,"1b. Fill out input cells on the 'PTRM Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides the data for the PTRM calculations."]
[null,null,"In general, input expenditure data should be valued in real dollar terms of the year indicated, as at the end of that year."]
[null,null,"Units and basis for entry are specified where required for each data table."]
[null,null,"Review any cautions (which are generated based on data entered) before continuing."]
[]
[null,null,"1c. Determine the expected revenue (smoothed revenue) using the 'X factors' sheet"]
[null,null,"Clause 6.2.6 requires that the form of control applicable to standard control services be of a CPI–X form."]
[null,null,"This sheet provides for the calculation of X factors under three basic forms of control, namely a weighted average price cap, revenue cap and revenue yield. "]
[null,null,"The X factor values may differ for each year of the regulatory control period but must be set such that the NPV of annual expected revenues (smoothed) is equal to the NPV of the annual revenue requirements (unsmoothed) for that period."]
[null,null,"This sheet provides input cells for each X factor and contains macro buttons which should be used to goal seek an X factor value for a specific year to equate the NPVs of smoothed and unsmoothed revenues."]
[]
[null,null,"2. Within the regulatory control period when updating the annual return on debt"]
[]
[null,null,"2a. Update input cells on the 'DMS Input' sheet. These input cells are highlighted blue. "]
[null,null,"Check that the contact details are still current and describe the new amendment."]
[]
[null,null,"2b. Update input cells on the 'PTRM Input' sheet. These input cells are highlighted blue. "]
[null,null,"In general, the only row that should be changed is the Trailing Average Portfolio Return on Debt (row 379)."]
[null,null,"The basis for updating the annual return on debt will be in accordance with the relevant regulatory decision prior to the commencement of the period."]
[]
[null,null,"2c. Determine the expected revenue (smoothed revenue) using the 'X factors' sheet"]
[null,null,"Indicate the year of the annual debt update (cell F21) to ensure the correct content-sensitive cautions are displayed. "]
[null,null,"Enter new X factors for this year (and potentially later years within the regulatory control period) in order to equate the NPVs of smoothed and unsmoothed revenues."]
[null,null,"The macro buttons should be used to goal seek the X factor for these specific years."]
[null,null,"Note that X factors for earlier years within the regulatory control period should not be changed."]
[]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Date",null,"Description"]
[null,null,1,"June 2008",null,"Initial model, based on transmission PTRM"]
[]
[null,null,2,"June 2009",null,"Various non-consequential errors corrected"]
[]
[null,null,3,"January 2015",null,"Allowed time-varying return on debt, and revenue revisions for annual return on debt update"]
[null,null,null,null,null,"Explicitly recognised revenue adjustments in building block calculations"]
[null,null,null,null,null,"Incorporated equity raising cost calculations into automatic smoothing process"]
[null,null,null,null,null,"Revised and expanded summary tables and reporting "]
[null,null,null,null,null,"Standardised many elements with transmission PTRM"]
[null,null,null,null,null,"Enabled automatic import into AER DMS"]
[]
[null,null,4,"April 2019",null,"Expanded PTRM to accommodate 50 asset classes"]
[null,null,null,null,null,"Allowed for immediate expensing of capex for tax purposes"]
[null,null,null,null,null,"Applied the diminishing value method for depreciation of new capex added to the TAB for asset classes 1 to 46"]
[null,null,null,null,null,"Allowed for option of using year-by-year tracking method for straight-line depreciation of opening RAB and TAB"]
[]
[null,null,5,"April 2021",null,"Applied inflation review final position for calculation of expected inflation."]

{"sheet":"DMS input","index":3,"n_rows":43,"n_cols":12,"rows_kept":43,"cut":false,"hidden":false,"merged":[[32,2,32,4],[42,2,42,4],[1,1,1,2],[1,6,1,7],[15,2,15,4],[39,2,39,8],[13,2,13,7],[14,2,14,4]]}
[]
[null,{"$f":"C16&\" - DMS Input\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Jemena Electricity - DMS Input - DNSP PTRM - version 5"},null,null,null,null,"Input cells are in blue"]
[]
[]
[]
[null,"This sheet requests information that allows the AER to automatically import the PTRM into our data management system (DMS)."]
[null,"This sheet's metadata relates to the business and context for the PTRM (rather than the PTRM itself)."]
[null,"Some of this data is automatically populated based on data entered on the PTRM input sheet. Only change blue input cells."]
[null,"Some rows are hidden. To facilitate the automatic import, please do not delete or add rows on this sheet."]
[null,"Throughout the rest of the workbook, defined name ranges are used to identify data that is imported into the DMS."]
[]
[null,"Entity details"]
[]
[null,"Trading name","Jemena Electricity"]
[null,"ACN / ABN"]
[null,"Business short name","Jemena Electricity"]
[]
[]
[]
[null,"Regulatory process details"]
[]
[null,"Forthcoming regulatory control period",{"$f":"'PTRM input'!G60","v":"2026-27"},{"$f":"IF(COUNTA($C22:C22)>='PTRM input'!$R$7,\"\",'PTRM input'!H60)","v":"2027-28"},{"$f":"IF(COUNTA($C22:D22)>='PTRM input'!$R$7,\"\",'PTRM input'!I60)","v":"2028-29"},{"$f":"IF(COUNTA($C22:E22)>='PTRM input'!$R$7,\"\",'PTRM input'!J60)","v":"2029-30"},{"$f":"IF(COUNTA($C22:F22)>='PTRM input'!$R$7,\"\",'PTRM input'!K60)","v":"2030-31"},{"$f":"IF(COUNTA($C22:G22)>='PTRM input'!$R$7,\"\",'PTRM input'!L60)","v":""},{"$f":"IF(COUNTA($C22:H22)>='PTRM input'!$R$7,\"\",'PTRM input'!M60)","v":""},{"$f":"IF(COUNTA($C22:I22)>='PTRM input'!$R$7,\"\",'PTRM input'!N60)","v":""},{"$f":"IF(COUNTA($C22:J22)>='PTRM input'!$R$7,\"\",'PTRM input'!O60)","v":""},{"$f":"IF(COUNTA($C22:K22)>='PTRM input'!$R$7,\"\",'PTRM input'!P60)","v":""}]
[null,"Year prior to the FRCP",{"$f":"'PTRM input'!F525","v":"2025-26"}]
[]
[null,"Current regulatory control period"]
[]
[]
[null,"Previous regulatory control period"]
[]
[]
[null,"Sector","Electricity"]
[null,"Segment","Distribution"]
[null,"Source","Regulatory proposal"]
[null,"Regulatory Year Ending",{"$f":"LEFT('X factors'!$F$21,2)&RIGHT('X factors'!$F$21,2)","v":"2027"}]
[null,"Reporting Period Type",{"$f":"IF(LEN(C22)=4,\"Calendar\",IF(LEN(C22)=7,\"Financial\",\"Other\"))","v":"Financial"}]
[null,"RIN or Model Type","PTRM"]
[null,"Security Classification","Public"]
[null,"Data quality (Actual, estimate, consolidated)","Consolidated"]
[null,"Model response - version no."]
[null,"Amended model submission - reason"]
[null,"Model template - version no.",5]
[null,"$ real",{"$f":"'PTRM input'!F525","v":"2025-26"}]
[null,"Form of control","Weighted average price cap"]

{"sheet":"PTRM input","index":4,"n_rows":653,"n_cols":65,"rows_kept":653,"cut":false,"hidden":false,"merged":[[495,4,495,5],[473,4,473,5],[474,4,474,5],[475,4,475,5],[476,4,476,5],[285,4,285,5],[351,4,351,5],[293,4,293,5],[290,4,290,5],[291,4,291,5],[316,4,316,5],[317,4,317,5],[318,4,318,5],[319,4,319,5],[320,4,320,5],[321,4,321,5],[322,4,322,5],[323,4,323,5],[324,4,324,5],[339,4,339,5],[354,4,354,5],[340,4,340,5],[429,4,429,5],[292,4,292,5],[498,4,498,5],[352,4,352,5],[342,4,342,6],[512,4,512,5],[478,4,478,5],[479,4,479,5],[480,4,480,5],[481,4,481,5],[502,4,502,5],[503,4,503,5],[413,4,413,5],[414,4,414,5],[415,4,415,5],[416,4,416,5],[417,4,417,5],[418,4,418,5],[456,4,456,5],[508,4,508,5],[509,4,509,5],[410,4,410,6],[412,4,412,5],[349,4,349,5],[350,4,350,5],[378,6,378,19],[54,6,54,8],[313,4,313,5],[256,4,256,5],[257,4,257,5],[268,4,268,5],[269,4,269,5],[270,4,270,5],[260,4,260,5],[261,4,261,5],[189,4,189,5],[190,4,190,5],[195,4,195,5],[176,4,176,5],[187,4,187,5],[184,4,184,5],[185,4,185,5],[283,4,283,5],[266,4,266,5],[258,4,258,5],[259,4,259,5],[305,4,305,5],[284,4,284,5],[300,4,300,5],[191,4,191,5],[192,4,192,5],[193,4,193,5],[194,4,194,5],[241,4,241,5],[244,4,244,5],[242,4,242,5],[245,4,245,5],[249,4,249,5],[248,4,248,5],[243,4,243,5],[246,4,246,5],[247,4,247,5],[240,4,240,5],[209,4,209,5],[178,4,178,5],[175,4,175,5],[186,4,186,5],[180,4,180,5],[181,4,181,5],[182,4,182,5],[183,4,183,5],[177,4,177,5],[188,4,188,5],[179,4,179,5],[172,4,172,5],[173,4,173,5],[159,4,159,5],[160,4,160,5],[161,4,161,5],[162,4,162,5],[163,4,163,5],[164,4,164,5],[174,4,174,5],[166,4,166,6],[171,4,171,5],[109,4,109,5],[135,4,135,5],[108,4,108,5],[142,4,142,5],[154,4,154,5],[155,4,155,5],[156,4,156,5],[157,4,157,5],[158,4,158,5],[122,4,122,5],[123,4,123,5],[124,4,124,5],[125,4,125,5],[137,4,137,5],[120,4,120,5],[121,4,121,5],[114,4,114,5],[115,4,115,5],[116,4,116,5],[146,4,146,5],[147,4,147,5],[148,4,148,5],[149,4,149,5],[150,4,150,5],[99,4,99,5],[100,4,100,5],[101,4,101,5],[102,4,102,5],[103,4,103,5],[104,4,104,5],[105,4,105,5],[106,4,106,5],[107,4,107,5],[94,4,94,5],[95,4,95,5],[85,4,85,5],[86,4,86,5],[87,4,87,5],[88,4,88,5],[144,4,144,5],[145,4,145,5],[136,4,136,5],[117,4,117,5],[118,4,118,5],[119,4,119,5],[129,4,129,5],[130,4,130,5],[131,4,131,5],[132,4,132,5],[133,4,133,5],[96,4,96,5],[97,4,97,5],[98,4,98,5],[127,4,127,5],[128,4,128,5],[112,4,112,6],[89,4,89,5],[67,4,67,5],[68,4,68,5],[70,4,70,5],[71,4,71,5],[72,4,72,5],[289,4,289,5],[306,4,306,5],[280,4,280,5],[281,4,281,5],[295,4,295,5],[296,4,296,5],[297,4,297,5],[276,4,276,5],[274,4,274,6],[277,4,277,5],[278,4,278,5],[279,4,279,5],[134,4,134,5],[303,4,303,5],[304,4,304,5],[294,4,294,5],[272,4,272,5],[282,4,282,5],[153,4,153,5],[78,4,78,5],[90,4,90,5],[91,4,91,5],[92,4,92,5],[93,4,93,5],[25,6,25,8],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[26,6,26,8],[27,6,27,8],[28,6,28,8],[36,4,36,5],[35,4,35,5],[29,6,29,8],[30,6,30,8],[29,4,29,5],[31,6,31,8],[31,4,31,5],[79,4,79,5],[80,4,80,5],[81,4,81,5],[82,4,82,5],[75,4,75,5],[77,4,77,5],[73,4,73,5],[74,4,74,5],[61,4,61,5],[37,4,37,5],[54,4,54,5],[30,4,30,5],[32,4,32,5],[62,4,62,5],[63,4,63,5],[47,4,47,5],[48,4,48,5],[49,4,49,5],[50,4,50,5],[51,4,51,5],[76,4,76,5],[55,4,55,5],[64,4,64,5],[60,4,60,5],[56,4,56,5],[58,4,58,6],[65,4,65,5],[66,4,66,5],[44,4,44,5],[45,4,45,5],[46,4,46,5],[52,4,52,5],[53,4,53,5],[24,6,24,8],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[35,6,35,8],[36,6,36,8],[45,6,45,8],[46,6,46,8],[53,6,53,8],[37,6,37,8],[38,6,38,8],[39,6,39,8],[40,6,40,8],[41,6,41,8],[42,6,42,8],[43,6,43,8],[44,6,44,8],[47,6,47,8],[138,4,138,5],[139,4,139,5],[140,4,140,5],[141,4,141,5],[143,4,143,5],[20,4,20,5],[225,4,225,5],[223,4,223,5],[228,4,228,5],[196,4,196,5],[217,4,217,5],[226,4,226,5],[222,4,222,5],[218,4,218,5],[227,4,227,5],[202,4,202,5],[211,4,211,5],[212,4,212,5],[213,4,213,5],[214,4,214,5],[215,4,215,5],[216,4,216,5],[197,4,197,5],[198,4,198,5],[83,4,83,5],[84,4,84,5],[168,4,168,5],[110,4,110,5],[169,4,169,5],[170,4,170,5],[21,6,21,8],[22,6,22,8],[69,4,69,5],[23,6,23,8],[34,6,34,8],[32,6,32,8],[33,4,33,5],[34,4,34,5],[33,6,33,8],[38,4,38,5],[39,4,39,5],[40,4,40,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[151,4,151,5],[152,4,152,5],[126,4,126,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[19,6,19,8],[20,6,20,8],[1,8,1,9],[16,6,16,8],[17,6,17,8],[18,6,18,8],[15,6,15,8],[8,6,8,8],[9,6,9,8],[10,6,10,8],[11,6,11,8],[5,6,5,8],[6,6,6,8],[7,6,7,8],[14,6,14,8],[4,4,4,6],[14,4,14,5],[15,4,15,5],[1,4,1,5],[16,4,16,5],[12,6,12,8],[13,6,13,8],[6,4,6,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[499,4,499,5],[504,4,504,5],[505,4,505,5],[506,4,506,5],[507,4,507,5],[451,4,451,5],[489,4,489,5],[482,4,482,5],[483,4,483,5],[484,4,484,5],[485,4,485,5],[486,4,486,5],[490,4,490,5],[501,4,501,5],[457,4,457,5],[458,4,458,5],[459,4,459,5],[460,4,460,5],[462,4,462,5],[471,4,471,5],[472,4,472,5],[487,4,487,5],[497,4,497,5],[477,4,477,5],[614,59,614,64],[614,5,614,10],[614,11,614,16],[614,17,614,22],[614,23,614,28],[614,29,614,34],[614,35,614,40],[614,41,614,46],[614,47,614,52],[614,53,614,58],[521,4,521,5],[491,4,491,5],[492,4,492,5],[493,4,493,5],[494,4,494,5],[488,4,488,5],[420,4,420,5],[421,4,421,5],[517,4,517,5],[518,4,518,5],[519,4,519,5],[500,4,500,5],[433,4,433,5],[434,4,434,5],[435,4,435,5],[436,4,436,5],[437,4,437,5],[438,4,438,5],[439,4,439,5],[440,4,440,5],[461,4,461,5],[441,4,441,5],[442,4,442,5],[496,4,496,5],[568,4,568,6],[527,4,527,6],[344,4,344,5],[353,4,353,5],[513,4,513,5],[514,4,514,5],[515,4,515,5],[516,4,516,5],[348,4,348,5],[345,4,345,5],[346,4,346,5],[347,4,347,5],[358,4,358,5],[422,4,422,5],[423,4,423,5],[428,4,428,5],[447,4,447,5],[448,4,448,5],[449,4,449,5],[450,4,450,5],[453,4,453,5],[510,4,510,5],[511,4,511,5],[520,4,520,5],[570,59,570,64],[570,5,570,10],[570,35,570,40],[570,41,570,46],[570,47,570,52],[570,53,570,58],[570,11,570,16],[570,17,570,22],[570,29,570,34],[570,23,570,28],[286,4,286,5],[287,4,287,5],[288,4,288,5],[314,4,314,5],[315,4,315,5],[307,4,307,5],[308,4,308,5],[309,4,309,5],[310,4,310,5],[311,4,311,5],[312,4,312,5],[301,4,301,5],[302,4,302,5],[298,4,298,5],[299,4,299,5],[253,4,253,5],[262,4,262,5],[263,4,263,5],[264,4,264,5],[265,4,265,5],[271,4,271,5],[250,4,250,5],[255,4,255,5],[251,4,251,5],[252,4,252,5],[325,4,325,5],[454,4,454,5],[431,4,431,5],[432,4,432,5],[424,4,424,5],[425,4,425,5],[426,4,426,5],[427,4,427,5],[419,4,419,5],[356,4,356,5],[430,4,430,5],[455,4,455,5],[452,4,452,5],[199,4,199,5],[200,4,200,5],[201,4,201,5],[338,4,338,5],[330,4,330,5],[331,4,331,5],[332,4,332,5],[333,4,333,5],[334,4,334,5],[336,4,336,5],[337,4,337,5],[335,4,335,5],[232,4,232,5],[220,4,220,6],[203,4,203,5],[204,4,204,5],[205,4,205,5],[206,4,206,5],[207,4,207,5],[208,4,208,5],[267,4,267,5],[254,4,254,5],[469,4,469,6],[48,6,48,8],[49,6,49,8],[50,6,50,8],[51,6,51,8],[52,6,52,8],[443,4,443,5],[444,4,444,5],[445,4,445,5],[446,4,446,5],[210,4,210,5],[224,4,224,5],[239,4,239,5],[238,4,238,5],[236,4,236,5],[237,4,237,5],[229,4,229,5],[230,4,230,5],[231,4,231,5],[235,4,235,5],[233,4,233,5],[234,4,234,5],[328,4,328,6],[326,4,326,5]]}
[]
[null,null,null,null,"Jemena Electricity - PTRM input - DNSP PTRM - version 5",null,null,null,"Input cells are in blue"]
[]
[]
[null,null,null,null,"Opening Regulatory Asset Base and Opening Tax Asset Base for 2026-27 ($m Nominal)"]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Assets Under Construction","Remaining Life","Standard Life","Opening Tax Value","Tax Remaining Life","Tax Standard Life","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[null,null,null,null,"Asset Class 1",null,"Poles and brackets",null,null,10.009352419420631,null,28.239053316974609,35,10.009352419420631,28.239053316974609,35,"2026-27",5]
[null,null,null,null,"Asset Class 2",null,"Existing lights - luminaires",null,null,2.7945803406331424,null,12.65001145968834,20,2.7945803406331424,12.65001145968834,20]
[null,null,null,null,"Asset Class 3",null,"Energy efficient lights - luminaires & ballasts",null,null,8.9477047054923791,null,16.582154201725853,20,8.9477047054923791,16.582154201725853,20]
[null,null,null,null,"Asset Class 4",null,"Replaced self-funded energy efficient lights",null,null,0,null,"n/a",20,0,"n/a",20]
[null,null,null,null,"Asset Class 5",null,"Smart lighting control",null,null,0,null,"n/a",5,0,"n/a",5]
[null,null,null,null,"Asset Class 6",null,"Smart lighting control devices",null,null,0,null,"n/a",20,0,"n/a",20]
[null,null,null,null,"Asset Class 7"]
[null,null,null,null,"Asset Class 8"]
[null,null,null,null,"Asset Class 9"]
[null,null,null,null,"Asset Class 10"]
[null,null,null,null,"Asset Class 11"]
[null,null,null,null,"Asset Class 12"]
[null,null,null,null,"Asset Class 13"]
[null,null,null,null,"Asset Class 14"]
[null,null,null,null,"Asset Class 15"]
[null,null,null,null,"Asset Class 16"]
[null,null,null,null,"Asset Class 17"]
[null,null,null,null,"Asset Class 18"]
[null,null,null,null,"Asset Class 19"]
[null,null,null,null,"Asset Class 20"]
[null,null,null,null,"Asset Class 21"]
[null,null,null,null,"Asset Class 22"]
[null,null,null,null,"Asset Class 23"]
[null,null,null,null,"Asset Class 24"]
[null,null,null,null,"Asset Class 25"]
[null,null,null,null,"Asset Class 26"]
[null,null,null,null,"Asset Class 27"]
[null,null,null,null,"Asset Class 28"]
[null,null,null,null,"Asset Class 29"]
[null,null,null,null,"Asset Class 30"]
[null,null,null,null,"Asset Class 31"]
[null,null,null,null,"Asset Class 32"]
[null,null,null,null,"Asset Class 33"]
[null,null,null,null,"Asset Class 34"]
[null,null,null,null,"Asset Class 35"]
[null,null,null,null,"Asset Class 36"]
[null,null,null,null,"Asset Class 37"]
[null,null,null,null,"Asset Class 38"]
[null,null,null,null,"Asset Class 39"]
[null,null,null,null,"Asset Class 40"]
[null,null,null,null,"Asset Class 41"]
[null,null,null,null,"Asset Class 42"]
[null,null,null,null,"Asset Class 43"]
[null,null,null,null,"Asset Class 44"]
[null,null,null,null,"Asset Class 45"]
[null,null,null,null,"Asset Class 46"]
[null,null,null,null,"Asset Class 47",null,"Spare straight-line tax asset class 1"]
[null,null,null,null,"Asset Class 48",null,"Buildings - capital works"]
[null,null,null,null,"Asset Class 49",null,"in-house software",null,null,0,null,"n/a",5,0,"n/a",5]
[null,null,null,null,"Asset Class 50",null,"Equity raising costs",null,null,0,null,"n/a",21.959351490053699]
[null,null,null,null,"Total",null,null,null,null,21.751637465546153,0,null,null,21.751637465546153]
[]
[null,null,null,null,"Forecast Capital Expenditure – As Incurred ($m Real 2025-26)"]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36"]
[null,null,null,null,"Poles and brackets",null,1.629027033244967,1.6157681574183689,1.6157681574183689,1.6157681574183689,1.6157681574183689]
[null,null,null,null,"Existing lights - luminaires",null,0,0,0,0,0]
[null,null,null,null,"Energy efficient lights - luminaires & ballasts",null,6.4006817287670446,11.666493683517357,13.355387564866163,8.1770060419814943,2.9772430624504365]
[null,null,null,null,"Replaced self-funded energy efficient lights",null,0,0,0,0,0]
[]
[]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Spare straight-line tax asset class 1"]
[null,null,null,null,"Buildings - capital works"]
[null,null,null,null,"in-house software",null,0.10657492354740063,0,0,0,0]
[null,null,null,null,"Equity raising costs",null,0.36187690065586792]
[null,null,null,null,"Total",null,10.490023107782521,14.70245917570991,16.434862336996293,10.805411620910176,5.2227566867480197,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.655512928146926]
[null,null,null,null,"Forecast Immediate Expensing of Capital Expenditure - As Incurred ($m Real 2025-26)"]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36"]
[null,null,null,null,"Poles and brackets",null,0,0,0,0,0]
[null,null,null,null,"Existing lights - luminaires",null,0,0,0,0,0]
[null,null,null,null,"Energy efficient lights - luminaires & ballasts",null,0,0,0,0,0]
[null,null,null,null,"Replaced self-funded energy efficient lights",null,0,0,0,0,0]
[null,null,null,null,"Smart lighting control",null,0,0,0,0,0]
[null,null,null,null,"Smart lighting control devices",null,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Spare straight-line tax asset class 1"]
[null,null,null,null,"Buildings - capital works"]
[null,null,null,null,"in-house software",null,0,0,0,0,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Forecast Asset Disposal – As Incurred ($m Real 2025-26)"]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36"]
[null,null,null,null,"Poles and brackets",null,0,0,0,0,0]
[null,null,null,null,"Existing lights - luminaires",null,0.27652074252904213,0.55104482938372956,0.83449207268129255,0.47665529948859026,4.918314935100213E-6]
[null,null,null,null,"Energy efficient lights - luminaires & ballasts",null,0,0,0,0,0]
[null,null,null,null,"Replaced self-funded energy efficient lights",null,0,0,0,0,0]
[null,null,null,null,"Smart lighting control",null,0,0,0,0,0]
[null,null,null,null,"Smart lighting control devices",null,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Spare straight-line tax asset class 1"]
[null,null,null,null,"Buildings - capital works"]
[null,null,null,null,"in-house software",null,0,0,0,0,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,0.27652074252904213,0.55104482938372956,0.83449207268129255,0.47665529948859026,4.918314935100213E-6,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.13871786239759]
[null,null,null,null,"Forecast Capital Contributions – As Incurred ($m Real 2025-26)"]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36"]
[null,null,null,null,"Poles and brackets",null,0,0,0,0,0]
[null,null,null,null,"Existing lights - luminaires",null,0,0,0,0,0]
[null,null,null,null,"Energy efficient lights - luminaires & ballasts",null,0,0,0,0,0]
[null,null,null,null,"Replaced self-funded energy efficient lights",null,0,0,0,0,0]
[null,null,null,null,"Smart lighting control",null,0,0,0,0,0]
[null,null,null,null,"Smart lighting control devices",null,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Spare straight-line tax asset class 1"]
[null,null,null,null,"Buildings - capital works"]
[null,null,null,null,"in-house software",null,0,0,0,0,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Forecast Net Capital Expenditure – As Incurred ($m Real 2025-26)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERC weighted average standard life calculation"]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",null,null,null,null,null,"Net capex","standard life"]
[null,null,null,null,"Poles and brackets",null,1.629027033244967,1.6157681574183689,1.6157681574183689,1.6157681574183689,1.6157681574183689,0,0,0,0,0,null,null,null,null,null,8.092099662918443,35]
[null,null,null,null,"Existing lights - luminaires",null,-0.27652074252904213,-0.55104482938372956,-0.83449207268129255,-0.47665529948859026,-4.918314935100213E-6,0,0,0,0,0,null,null,null,null,null,-2.13871786239759,20]
[null,null,null,null,"Energy efficient lights - luminaires & ballasts",null,6.4006817287670446,11.666493683517357,13.355387564866163,8.1770060419814943,2.9772430624504365,0,0,0,0,0,null,null,null,null,null,42.576812081582496,20]
[null,null,null,null,"Replaced self-funded energy efficient lights",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78100000000000003,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7371493594427116,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10657492354740063,5]
[null,null,null,null,"Equity raising costs",null,0.36187690065586792,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,21.959351490053699]
[null,null,null,null,"Total",null,10.213502365253479,14.151414346326181,15.600370264315,10.328756321421587,5.2227517684330849,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55.516795065749328]
[null,null,null,null,"Forecast Operating Expenditure ($m Real 2025-26)"]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36"]
[null,null,null,null,"Controllable opex",null,3.9722546225127133,3.5795094605764382,2.8308869815274744,1.9060947901427061,1.416100079105501]
[null,null,null,null,"Corporate"]
[null,null,null,null,"Other"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Debt raising costs",null,1.1356453570768851E-2,1.6198311250767285E-2,2.2816504635023646E-2,2.9862227382395259E-2,3.3736813016610197E-2,0,0,0,0,0]
[null,null,null,null,"Total",null,3.983611076083482,3.5957077718272052,2.8537034861624981,1.9359570175251013,1.4498368921221112,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.818816243720399]
[null,null,null,null,"Revenue Adjustments ($m Real 2025-26)"]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36",null,"Tax income?","Tax Expense?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,"Total Adjustments Included as Tax Income",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Non-tax Income",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Tax Expense",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Non-tax Expense",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Tax"]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36"]
[null,null,null,null,"Expected Corporate Tax Rate","T",0.3,0.3,0.3,0.3,0.3]
[]
[null,null,null,null,"Year","2025-26"]
[null,null,null,null,"Tax Loss Carried Forward From Previous Period ",0,""]
[]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36"]
[null,null,null,null,"Diminishing Value Multiplier ",null,2,2,2,2,2]
[]
[null,null,null,null,"Expected Inflation"]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36"]
[null,null,null,null,"Expected Inflation",null,2.9000000000000001E-2,2.5999999999999999E-2,2.5666666666666667E-2,2.5333333333333333E-2,2.5000000000000001E-2,"n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,"Interim Calculation",null,1.0289999999999999,1.026,1.0256666666666667,1.0253333333333334,1.0249999999999999,"n/a","n/a","n/a","n/a","n/a"]
[]
[null,null,null,null,"Year",null,"2026-27"]
[null,null,null,null,"Inflation Rate","f",2.6198992109813357E-2]
[]
[null,null,null,null,null,null,"Clause 6.4.2(b)(1) of the NER requires the AER to specify in the PTRM a methodology that is likely to result in the best estimate of expected inflation. \nThe AER uses an approach that calculates the geometric average of expected inflation over the regulatory control period. The expected inflation for each regulatory year are determined using: inflation forecasts for the regulatory year from the latest available RBA’s Statement on Monetary Policy, if such a forecast is available; a linear glide-path from the latest RBA forecast to the mid-point of the RBA’s target inflation band in the fifth year from the start of the regulatory period; and the mid-point of the RBA’s target inflation band beyond that, where relevant.\nFurther detail of the method and calculation is set out in the individual input cells and in the PTRM handbook."]
[]
[null,null,null,null,"Cost of Capital"]
[null,null,null,null,"Year",null,"2026-31"]
[null,null,null,null,"Return on Equity","Re",8.3395014521147989E-2]
[null,null,null,null,"Value of Imputation Credits (gamma)","γ",0.56999999999999995]
[null,null,null,null,"Proportion of Debt Funding","D/V",0.6]
[]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36"]
[null,null,null,null,"Trailing Average Portfolio Return on Debt",null,4.729557038076064E-2,4.8385687104670463E-2,4.9431019175614807E-2,5.0980643432656521E-2,5.3675908749867246E-2]
[null,null,null,null,null,null,"","","","","","","","","",""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,"The trailing average portfolio return on debt must be entered up to the year of update (i.e. year 1 at the final decision, year 2 in the first annual update etc.). Future years can be left blank."]
[]
[null,null,null,null,"Debt and Equity Raising Costs – Transaction Costs (per cent)"]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Imputation Credit Payout Ratio","ICPR",0.878670689]
[null,null,null,null,"Subsequent Equity Raising Costs","SEO",0.03]
[null,null,null,null,"Dividend Reinvestment Plan Costs","DRPC",0.01]
[null,null,null,null,"Dividend Reinvestment Plan Take Up","DRPT",0.3]
[null,null,null,null,"Debt Raising Costs","DRC",8.7016081653293819E-4]
[]
[null,null,null,null,"Price/Revenue Constraint for 2025-26 ($ Nominal)"]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Maximum Allowed Revenue","$m Nominal",6.1515090710544991]
[null,null,null,null,"Revenue Yield","$/MWh"]
[]
[null,null,null,null,"Straight-line Depreciation Option for Opening RAB"]
[null,null,null,null,null,null,"Weighted Average Remaining Life Depreciation"]
[null,null,null,null,"Year-by-Year Tracking Depreciation",null,"Year-by-Year Tracking Depreciation"]
[null,null,null,null,null,null,"YBY Tracking"]
[]
[null,null,null,null,"Year-by-Year Tracking Depreciation on Opening RAB ($m Real 2025-26)"]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81"]
[null,null,null,null,"Poles and brackets",null,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,8.4732617264897669E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Existing lights - luminaires",null,0.22091524181923491,0.1967721042975715,0.14412640088421702,5.6113036771941731E-2,4.1277698160823971E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,2.4517764258536613E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Energy efficient lights - luminaires & ballasts",null,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.31412950493262137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Replaced self-funded energy efficient lights",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Smart lighting control",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Smart lighting control devices",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Spare straight-line tax asset class 1"]
[null,null,null,null,"Buildings - capital works",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"in-house software",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,1.1149643990740672,1.0908212615524038,1.0381755581390493,0.95016219402677393,0.89405328502464831,0.89405262989367096,0.89405262989367096,0.89405262989367096,0.89405262989367096,0.89405262989367096,0.89405262989367096,0.89405262989367096,0.89405262989367096,0.89405160903125802,0.89404915725483214,0.89404915725483214,0.66858021215246888,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,8.4732617264897669E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Straight-line Depreciation Option for Opening TAB"]
[null,null,null,null,null,null,"Weighted Average Remaining Life Depreciation"]
[null,null,null,null,"Weighted Average Remaining Life Depreciation",null,"Year-by-Year Tracking Depreciation"]
[null,null,null,null,null,null,"WARL"]
[]
[null,null,null,null,"Year-by-Year Tracking Depreciation on Opening TAB ($m Nominal)"]
[null,null,null,null,"Year",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81"]
[null,null,null,null,"Poles and brackets"]
[null,null,null,null,"Existing lights - luminaires"]
[null,null,null,null,"Energy efficient lights - luminaires & ballasts"]
[null,null,null,null,"Replaced self-funded energy efficient lights"]
[null,null,null,null,"Smart lighting control"]
[null,null,null,null,"Smart lighting control devices"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Spare straight-line tax asset class 1"]
[null,null,null,null,"Buildings - capital works"]
[null,null,null,null,"in-house software"]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Energy Delivered Forecast (MWh)"]
[null,null,null,null,"Year","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36"]
[null,null,null,null,"Energy"]
[]
[null,null,null,null,"Base Year Prices per Tariff Component for 2025-26"]
[]
[null,null,null,null,null,"Charge per light ($ p.a.)","Non TOU Energy (c/kWh)","Peak Energy (c/KWh) BLK 1","Peak Energy (c/KWh) BLK 2","Off Peak Energy (c/kWh) BLK 1","Off Peak Energy (c/kWh) BLK 2","Peak Demand ($/kVa) BLK 1","Peak Demand ($/kVa) BLK 2","Off Peak Demand ($/kVa) BLK 1","Off Peak Demand ($/kVa) BLK 2"]
[null,null,null,null,null,"2025-26","2025-26","2025-26","2025-26","2025-26","2025-26","2025-26","2025-26","2025-26","2025-26"]
[null,null,null,null,"Mercury Vapour 80 watt",64.78]
[null,null,null,null,"Sodium High Pressure 150 watt",140.51]
[null,null,null,null,"Sodium High Pressure 250 watt",142.53]
[null,null,null,null,"Fluorescent 20 watt",80.959999999999994]
[null,null,null,null,"Fluorescent 40 watt",80.959999999999994]
[null,null,null,null,"Fluorescent 80 watt",80.959999999999994]
[null,null,null,null,"Mercury Vapour 50 watt",80.959999999999994]
[null,null,null,null,"Mercury Vapour 125 watt",95.21]
[null,null,null,null,"Mercury Vapour 250 watt",136.84]
[null,null,null,null,"Mercury Vapour 400 watt",153.93]
[null,null,null,null,"Sodium Low Pressure 90 watt",148.94]
[null,null,null,null,"Sodium High Pressure 100 watt",192.48]
[null,null,null,null,"Sodium High Pressure 400 watt",189.57]
[null,null,null,null,"Metal Halide 70 watt",166.47]
[null,null,null,null,"Metal Halide 150 watt",311.93]
[null,null,null,null,"Metal Halide 250 watt",306.45]
[null,null,null,null,"Incandescent 100 watt",101.05]
[null,null,null,null,"Incandescent 150 watt",126.31]
[null,null,null,null,"T5 2X14W",80.69]
[null,null,null,null,"T5 (2x24W)",90.88]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants)",39.54]
[null,null,null,null,"Compact Fluoro 32W",76.510000000000005]
[null,null,null,null,"Compact Fluoro 42W",76.510000000000005]
[null,null,null,null,"LED 70W",72.739999999999995]
[null,null,null,null,"LED 118W, 155W, 162W",73.78]
[null,null,null,null,"LED 275W",82.93]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - PE",33.609000000000002]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - PE - Self Funded",27.677999999999997]
[null,null,null,null,"T5 2X14W - Self Funded",60.517499999999998]
[null,null,null,null,"T5 (2x24W) - Self Funded",68.16]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - Self Funded",29.655000000000001]
[null,null,null,null,"Compact Fluoro 32W - Self Funded",57.382500000000007]
[null,null,null,null,"Compact Fluoro 42W - Self Funded",57.382500000000007]
[null,null,null,null,"LED 70W - Self Funded",54.554999999999993]
[null,null,null,null,"LED 118W, 155W, 162W - Self Funded",55.335000000000001]
[null,null,null,null,"LED 275W - Self Funded",62.197500000000005]
[]
[null,null,null,null,"Forecast Sales Quantities (Years 1-5, including final year of previous regulatory control period)"]
[]
[null,null,null,null,"Tariff Quantities","Average Number of Lights",null,null,null,null,null,"Non TOU Energy (kWh)",null,null,null,null,null,"Peak Energy (KWh) BLK 1",null,null,null,null,null,"Peak Energy (KWh) BLK 2",null,null,null,null,null,"Off Peak Energy (KWh) BLK 1",null,null,null,null,null,"Off Peak Energy (KWh) BLK 2",null,null,null,null,null,"Peak Demand (kVa) BLK 1",null,null,null,null,null,"Peak Demand (kVa) BLK 2",null,null,null,null,null,"Off Peak Demand (kVa) BLK 1",null,null,null,null,null,"Off Peak Demand (kVa) BLK 2"]
[null,null,null,null,"Year","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,null,null,null,"Mercury Vapour 80 watt",4695,4508.7105461596466,3912.4087538502049,2783.9583896713148,1301.7827024306016,269.02252044984493]
[null,null,null,null,"Sodium High Pressure 150 watt",14613,14613,13956.75,11765.5,7233.5,2118.25]
[null,null,null,null,"Sodium High Pressure 250 watt",4242,4242,4032.75,3298.5,1922.25,535.5]
[null,null,null,null,"Fluorescent 20 watt",0,0,0,0,0,0]
[null,null,null,null,"Fluorescent 40 watt",13,12.484182555926605,11.01859718850962,7.7698019149553614,3.1705424880882811,0.43515520571593491]
[null,null,null,null,"Fluorescent 80 watt",0,0,0,0,0,0]
[null,null,null,null,"Mercury Vapour 50 watt",1,0.96032173507127727,0.84758439911612471,0.7130616857657972,0.59988948385244933,0.50467918837944037]
[null,null,null,null,"Mercury Vapour 125 watt",56,53.778017163991521,46.714726350502971,30.244259301778754,9.4564082080146772,0.14885809274737005]
[null,null,null,null,"Mercury Vapour 250 watt",42,42,33.25,15.25,4.25,1.25]
[null,null,null,null,"Mercury Vapour 400 watt",49,49,45.5,33.75,16.75,4]
[null,null,null,null,"Sodium Low Pressure 90 watt",0,0,0,0,0,0]
[null,null,null,null,"Sodium High Pressure 100 watt",938,938,891.75,741,448.25,130]
[null,null,null,null,"Sodium High Pressure 400 watt",312,312,306,291.25,210.5,69.25]
[null,null,null,null,"Metal Halide 70 watt",8,7.6825738805702182,6.7806751929289977,4.5136287441473408,1.415527431788562,8.8817841970012523E-16]
[null,null,null,null,"Metal Halide 150 watt",77,76.32546949621171,74.408934784974122,60.591461081313099,30.007995792550691,6]
[null,null,null,null,"Metal Halide 250 watt",16,16,15,10.5,4,0.5]
[null,null,null,null,"Incandescent 100 watt",0,0,0,0,0,0]
[null,null,null,null,"Incandescent 150 watt",0,0,0,0,0,0]
[null,null,null,null,"T5 2X14W",23728,22647.50482230683,18180.578093849403,9945.5428682798884,2551.3707442388891,2.9011475015759061]
[null,null,null,null,"T5 (2x24W)",729,695.80373463678688,514.76153407013715,217.86186422991364,34.404064796563347,-5.6843418860808015E-14]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants)",13224.7323,14357.2677,19993.81459253699,29640.401638676914,38904.711209540692,43221.131437835124]
[null,null,null,null,"Compact Fluoro 32W",195,186.12034054070432,155.59876425744409,112.50693781860647,63.948945027697903,18.420430925831209]
[null,null,null,null,"Compact Fluoro 42W",242,230.98011492743817,198.42769718103318,127.41504957975187,38.96746732615685,0]
[null,null,null,null,"LED 70W",3009,3164.952774796875,3994.6403683726789,6489.7399406517161,11504.256144156159,17125.906495459865]
[null,null,null,null,"LED 118W, 155W, 162W",1539,1539.0396782649286,1539.1524156008841,1539.2869383142342,1539.5253428855317,1539.8511419072527]
[null,null,null,null,"LED 275W",90.326249999999987,246.27902479687495,601.96661837267879,1529.3161906517157,3186.5823941561575,4900.9827454598608]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - PE",0,0,2221.5349547263327,3293.3779598529909,4322.745689948968,4802.3479375372372]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - PE - Self Funded",0,0,0,0,0,0]
[null,null,null,null,"T5 2X14W - Self Funded",0,0,0,0,0,0]
[null,null,null,null,"T5 (2x24W) - Self Funded",0,0,0,0,0,0]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - Self Funded",0,0,0,0,0,0]
[null,null,null,null,"Compact Fluoro 32W - Self Funded",0,0,0,0,0,0]
[null,null,null,null,"Compact Fluoro 42W - Self Funded",0,0,0,0,0,0]
[null,null,null,null,"LED 70W - Self Funded",349,343.3203400506477,337.64068010129535,337.64068010129535,337.64068010129535,337.64068010129535]
[null,null,null,null,"LED 118W, 155W, 162W - Self Funded",61,60.007280066159048,59.014560132318095,59.014560132318095,59.014560132318095,59.014560132318095]
[null,null,null,null,"LED 275W - Self Funded",4,3.9349036108956748,3.8698072217913495,3.8698072217913495,3.8698072217913495,3.8698072217913495]
[null,null,null,null,"Total",68233.058550000002,68347.15182498956,71134.179358189227,72339.515037910431,73732.970115367105,75146.927597018846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Forecast Sales Quantities (Years 6-10)"]
[null,null,null,null,"If the regulatory control period is longer than 5 years, expand this section to input forecast sales quantities for years 6 through to 10."]
[null,null,null,null,""]
[null,null,null,null,"Note that year 5 quantities are transferred from the table above as a reference point"]
[null,null,null,null,"Tariff Quantities","Average Number of Lights [years 6-10]",null,null,null,null,null,"Non TOU Energy (kWh) [years 6-10]",null,null,null,null,null,"Peak Energy (KWh) BLK 1 [years 6-10]",null,null,null,null,null,"Peak Energy (KWh) BLK 2 [years 6-10]",null,null,null,null,null,"Off Peak Energy (KWh) BLK 1 [years 6-10]",null,null,null,null,null,"Off Peak Energy (KWh) BLK 2 [years 6-10]",null,null,null,null,null,"Peak Demand (kVa) BLK 1 [years 6-10]",null,null,null,null,null,"Peak Demand (kVa) BLK 2 [years 6-10]",null,null,null,null,null,"Off Peak Demand (kVa) BLK 1 [years 6-10]",null,null,null,null,null,"Off Peak Demand (kVa) BLK 2 [years 6-10]"]
[null,null,null,null,"Year","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36"]
[null,null,null,null,"Mercury Vapour 80 watt",269.02252044984493,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Sodium High Pressure 150 watt",2118.25,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Sodium High Pressure 250 watt",535.5,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Fluorescent 20 watt",0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Fluorescent 40 watt",0.43515520571593491,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Fluorescent 80 watt",0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Mercury Vapour 50 watt",0.50467918837944037,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Mercury Vapour 125 watt",0.14885809274737005,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Mercury Vapour 250 watt",1.25,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Mercury Vapour 400 watt",4,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Sodium Low Pressure 90 watt",0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Sodium High Pressure 100 watt",130,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Sodium High Pressure 400 watt",69.25,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Metal Halide 70 watt",8.8817841970012523E-16,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Metal Halide 150 watt",6,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Metal Halide 250 watt",0.5,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Incandescent 100 watt",0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Incandescent 150 watt",0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"T5 2X14W",2.9011475015759061,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"T5 (2x24W)",-5.6843418860808015E-14,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants)",43221.131437835124,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Compact Fluoro 32W",18.420430925831209,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Compact Fluoro 42W",0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"LED 70W",17125.906495459865,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"LED 118W, 155W, 162W",1539.8511419072527,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"LED 275W",4900.9827454598608,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - PE",4802.3479375372372,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - PE - Self Funded",0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"T5 2X14W - Self Funded",0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"T5 (2x24W) - Self Funded",0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - Self Funded",0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Compact Fluoro 32W - Self Funded",0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Compact Fluoro 42W - Self Funded",0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"LED 70W - Self Funded",337.64068010129535,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"LED 118W, 155W, 162W - Self Funded",59.014560132318095,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"LED 275W - Self Funded",3.8698072217913495,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Total",75146.927597018846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Supporting information","index":5,"n_rows":287,"n_cols":16,"rows_kept":287,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Jemena Electricity - Cost of Capital Parameters - DNSP PTRM - version 5"]
[]
[null,"Year",null,null,null,"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,"1. Transfer of Written Down Value ($Nominal)","◄ This section determines the written down value of legacy lights to be transferred from the existing lights asset class into the energy efficient asset classes upon replacement"]
[]
[null,"Existing lights - luminaires",null,null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,"Regulatory Asset Base"]
[null,"Opening RAB","nominal",null,null,null,2.7945803406331424,2.3524557680033436,1.616429561284392,0.58517579422790234,3.9596654020125632E-5]
[null,"Inflation on Opening RAB","nominal",null,null,null,7.3215188294487227E-2,6.1631970104604521E-2,4.2348825322158855E-2,1.5331016015830578E-2,1.0373924262482809E-6]
[null,"Nominal Asset Disposals","nominal",null,null,null,-0.28863676242769137,-0.59044054905887655,-0.91784892085583003,-0.53823860248885846,-5.7035879099106028E-6]
[null,"Nominal Straight-line Depreciation","nominal",null,null,null,-0.22670299849659456,-0.20721762776467942,-0.15575367152281855,-6.2228611100854279E-2,-4.6975714004242434E-6,"◄ Calculated by dividing the opening RAB plus inflation less disposals by the remaining life; this ensures that the RAB value is zero if all lights are replaced in the year"]
[null,"Closing RAB","nominal",null,null,null,2.3524557680033436,1.616429561284392,0.58517579422790234,3.9596654020125632E-5,3.0232887136039066E-5]
[]
[null,"Remaining life (opening RAB)",null,null,null,null,12.65001145968834,11.65001145968834,10.65001145968834,9.65001145968834,8.65001145968834]
[]
[null,"Population (opening balance)",null,null,null,null,24681.88222198284,21984.476321549635,16102.604883248912,6269.2612484208794,0.46117745249587339]
[]
[null,"Disposal value per light ($Nominal)","nominal",null,null,null,105.19933512238111,98.658514361612575,91.709800881185089,84.32305679563845,76.470428410008424,"◄ These values are converted from year end to middle of year dollar terms"]
[null,"Disposal value per light ($Real)","Real 2025-26",null,null,null,102.51358258118788,93.685289650418937,84.863511707824742,76.036130374621763,67.194790522016476]
[]
[null,"Replaced lights"]
[null,"JEN-funded",null,null,null,null,2697.4059004331984,5881.8714383007245,9833.343634828032,6268.8000709683847,7.3194884557140183E-2]
[null,"Self-funded",null,null,null,null,0,0,0,0,0]
[null,"Total",null,null,null,null,2697.4059004331984,5881.8714383007245,9833.343634828032,6268.8000709683847,7.3194884557140183E-2]
[]
[null,"Estimated written down value ($m)"]
[null,"JEN-funded","Real 2025-26",null,null,null,0.27652074252904213,0.55104482938372956,0.83449207268129255,0.47665529948859026,4.918314935100213E-6,"◄ These amounts are used to determine the disposal value for existing lights and the notional new capex for the energy efficient lights"]
[null,"Self-funded","Real 2025-26",null,null,null,0,0,0,0,0]
[]
[]
[null,"2. Forecast Closing RAB by Asset Class ($m Nominal)","◄ This section disaggregates the RAB roll-forward by asset class."]
[]
[null,"Opening RAB",null,null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,"Poles and brackets","nominal",null,null,null,10.009352419420631,11.608254811387537,13.22054097325365,14.859103086313734,16.52313907375353]
[null,"Existing lights - luminaires","nominal",null,null,null,2.7945803406331424,2.3524557680033436,1.616429561284392,0.58517579422790234,3.9596654020125632E-5]
[null,"Energy efficient lights - luminaires & ballasts","nominal",null,null,null,8.9477047054923791,15.30952386440206,27.300130231198981,41.128491071715473,49.06814550225662]
[null,"Replaced self-funded energy efficient lights","nominal",null,null,null,0,0,0,0,0]
[null,"Smart lighting control","nominal",null,null,null,0,0.81522025940730736,0.66926256684102348,0.51509742866181374,0.35239497475407322]
[null,"Smart lighting control devices","nominal",null,null,null,0,1.2639176170789144,2.753910607651572,4.2913450232132799,5.3162185302235772]
[null,"in-house software","nominal",null,null,null,0,0.11124460540413046,9.1327281554698062E-2,7.0289973212670234E-2,4.8087666444178653E-2]
[null,"Equity raising costs","nominal",null,null,null,0,0.37773288197975546,0.36997698299523396,0.36155541952759768,0.35243863564945588]
[null,"Total","nominal",null,null,null,21.751637465546153,31.83834980766305,46.021578204779544,61.811057796872468,71.660463979735454]
[]
[null,"Inflation on Opening RAB"]
[null,"Poles and brackets","nominal",null,null,null,0.26223494506074235,0.30412457621224503,0.34636484864573658,0.38929352451723681,0.43288959022261753]
[null,"Existing lights - luminaires","nominal",null,null,null,7.3215188294487227E-2,6.1631970104604521E-2,4.2348825322158855E-2,1.5331016015830578E-2,1.0373924262482809E-6]
[null,"Energy efficient lights - luminaires & ballasts","nominal",null,null,null,0.23442084498013468,0.40109409492846887,0.71523589652405917,1.0775250130764027,1.285535956856795]
[null,"Replaced self-funded energy efficient lights","nominal",null,null,null,0,0,0,0,0]
[null,"Smart lighting control","nominal",null,null,null,0,2.1357949143972044E-2,1.7534004708061407E-2,1.3495033469296007E-2,9.2323931631198407E-3]
[null,"Smart lighting control devices","nominal",null,null,null,0,3.3113367677304578E-2,7.2149682280994845E-2,0.11242891440365153,0.13927956732737107]
[null,"in-house software","nominal",null,null,null,0,2.9144965392421144E-3,2.3926827288622376E-3,1.8415264535977397E-3,1.2598483937503731E-3]
[null,"Equity raising costs","nominal",null,null,null,0,9.8962207946046727E-3,9.6930240583046855E-3,9.47238758346379E-3,9.2335370345734795E-3]
[null,"Total","nominal",null,null,null,0.56987097833536426,0.83413267540044189,1.2057189642681778,1.619387415519479,1.8774319303906533]
[]
[null,"Nominal Net Capex"]
[null,"Poles and brackets","nominal",null,null,null,1.7004044054077827,1.7312838940615598,1.7771661447598424,1.8245234993252775,1.873746567569522]
[null,"Existing lights - luminaires","nominal",null,null,null,-0.28863676242769137,-0.59044054905887666,-0.91784892085583003,-0.53823860248885846,-5.7035879099106036E-6]
[null,"Energy efficient lights - luminaires & ballasts","nominal",null,null,null,6.6811336994994655,12.500563599864702,14.689448186891784,9.2334655867692135,3.4525986562329671]
[null,"Replaced self-funded energy efficient lights","nominal",null,null,null,0,0,0,0,0]
[null,"Smart lighting control","nominal",null,null,null,0.81522025940730736,0,0,0,0]
[null,"Smart lighting control devices","nominal",null,null,null,1.2639176170789144,1.5217311721331641,1.6099152775005718,1.1434689830710216,0.73029252469781314]
[null,"in-house software","nominal",null,null,null,0.11124460540413046,0,0,0,0]
[null,"Equity raising costs","nominal",null,null,null,0.37773288197975546,0,0,0,0]
[null,"Total","nominal",null,null,null,10.661016706349663,15.163138117000548,17.158680688296368,11.663219466676654,6.0566320449123925]
[]
[null,"Nominal Straight-line Depreciation"]
[null,"Poles and brackets","nominal",null,null,null,-0.36373695850161814,-0.42312230840769383,-0.48496888034549368,-0.54978103640271991,-0.61767972189722453]
[null,"Existing lights - luminaires","nominal",null,null,null,-0.22670299849659456,-0.20721762776467942,-0.15575367152281855,-6.2228611100854279E-2,-4.6975714004242434E-6]
[null,"Energy efficient lights - luminaires & ballasts","nominal",null,null,null,-0.55373538556991875,-0.91105132799625244,-1.5763232428993501,-2.3713361693044694,-2.9072314408349524]
[null,"Replaced self-funded energy efficient lights","nominal",null,null,null,0,0,0,0,0]
[null,"Smart lighting control","nominal",null,null,null,0,-0.16731564171025587,-0.1716991428872712,-0.17619748737703655,-0.18081368395859646]
[null,"Smart lighting control devices","nominal",null,null,null,0,-6.4851549237810946E-2,-0.14463054421985841,-0.23102439046437637,-0.29574833254414273]
[null,"in-house software","nominal",null,null,null,0,-2.2831820388674515E-2,-2.3429991070890072E-2,-2.404383322208932E-2,-2.4673757418964503E-2]
[null,"Equity raising costs","nominal",null,null,null,0,-1.7652119779126146E-2,-1.8114587525940948E-2,-1.8589171461605603E-2,-1.9076189018056171E-2]
[null,"Total","nominal",null,null,null,-1.1441753425681314,-1.8140423952844933,-2.5749200604716225,-3.4332006993331521,-4.0452278232433381]
[]
[null,"Closing RAB"]
[null,"Poles and brackets","nominal",null,null,null,11.608254811387537,13.22054097325365,14.859103086313734,16.52313907375353,18.212095509648446]
[null,"Existing lights - luminaires","nominal",null,null,null,2.3524557680033436,1.616429561284392,0.58517579422790234,3.9596654020125632E-5,3.0232887136039066E-5]
[null,"Energy efficient lights - luminaires & ballasts","nominal",null,null,null,15.30952386440206,27.300130231198981,41.128491071715473,49.06814550225662,50.899048674511427]
[null,"Replaced self-funded energy efficient lights","nominal",null,null,null,0,0,0,0,0]
[null,"Smart lighting control","nominal",null,null,null,0.81522025940730736,0.66926256684102348,0.51509742866181374,0.35239497475407322,0.18081368395859662]
[null,"Smart lighting control devices","nominal",null,null,null,1.2639176170789144,2.753910607651572,4.2913450232132799,5.3162185302235772,5.8900422897046187]
[null,"in-house software","nominal",null,null,null,0.11124460540413046,9.1327281554698062E-2,7.0289973212670234E-2,4.8087666444178653E-2,2.4673757418964524E-2]
[null,"Equity raising costs","nominal",null,null,null,0.37773288197975546,0.36997698299523396,0.36155541952759768,0.35243863564945588,0.34259598366597316]
[null,"Total","nominal",null,null,null,31.83834980766305,46.021578204779544,61.811057796872468,71.660463979735454,75.549300131795164]
[]
[]
[null,"3. Forecast Building Block Costs ($m Nominal)","◄ This section disaggregates the building blocks costs so that they can be used to determine the amortised cost by light grouping. The return on capital, return of captial, and net tax allowance are attributed to each asset class."]
[]
[null,"Return on capital",null,null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,"Poles and brackets","nominal",null,null,null,0.61793085523707569,0.72423226250538952,0.83311377119330954,0.95018602876521541,1.0833156723067456]
[null,"Existing lights - luminaires","nominal",null,null,null,0.17252438994610914,0.14676834640411107,0.10186192307821755,3.741988064939665E-2,2.5960972475894967E-6]
[null,"Energy efficient lights - luminaires & ballasts","nominal",null,null,null,0.55238966412511925,0.95515228484813464,1.7203618593971353,2.6300186070136413,3.2170818629771989]
[null,"Replaced self-funded energy efficient lights","nominal",null,null,null,0,0,0,0,0]
[]
[]
[]
[null,"Equity raising costs","nominal",null,null,null,0,2.3566534693097434E-2,2.3314697952335338E-2,2.31201645391301E-2,2.3107128483348727E-2]
[null,"Total","nominal",null,null,null,1.3428449093083041,1.9863761168493572,2.9001241819090042,3.9525941236576863,4.6983144890025548]
[]
[null,"Return of capital"]
[null,"Poles and brackets","nominal",null,null,null,0.10150201344087578,0.11899773219544879,0.1386040316997571,0.1604875118854831,0.18479013167460701]
[null,"Existing lights - luminaires","nominal",null,null,null,0.15348781020210733,0.14558565766007489,0.11340484620065969,4.6897595085023704E-2,3.6601789741759625E-6]
[null,"Energy efficient lights - luminaires & ballasts","nominal",null,null,null,0.31931454058978403,0.50995723306778351,0.86108734637529094,1.2938111562280667,1.6216954839781574]
[null,"Replaced self-funded energy efficient lights","nominal",null,null,null,0,0,0,0,0]
[]
[]
[]
[null,"Equity raising costs","nominal",null,null,null,0,7.7558989845214737E-3,8.421563467636263E-3,9.1167838781418126E-3,9.842651983482692E-3]
[null,"Total","nominal",null,null,null,0.57430436423276721,0.97990971988405118,1.3692010962034453,1.8138132838136725,2.1677958928526837]
[]
[null,"Net tax allowance"]
[null,"Poles and brackets","nominal",null,null,null,1.0278177708114624E-2,0,0,0,0,"◄ As a simplification, the net tax allowance is pro-rated across asset classes using the return on and of capital building blocks"]
[null,"Existing lights - luminaires","nominal",null,null,null,4.6575733108974293E-3,0,0,0,0]
[null,"Energy efficient lights - luminaires & ballasts","nominal",null,null,null,1.2453602156702643E-2,0,0,0,0]
[null,"Replaced self-funded energy efficient lights","nominal",null,null,null,0,0,0,0,0]
[null,"Smart lighting control","nominal",null,null,null,0,0,0,0,0]
[null,"Smart lighting control devices","nominal",null,null,null,0,0,0,0,0]
[null,"in-house software","nominal",null,null,null,0,0,0,0,0]
[null,"Equity raising costs","nominal",null,null,null,0,0,0,0,0]
[null,"Total","nominal",null,null,null,2.7389353175714698E-2,0,0,0,0]
[]
[null,"Operating costs"]
[null,"Controllable opex","nominal",null,null,null,4.0763236900260935,3.769525470237252,3.0592662991235349,2.1138337584407019,1.6115799882605955]
[null,"Debt raising costs","nominal",null,null,null,1.1653981208264887E-2,1.705818842137239E-2,2.4657206080357371E-2,3.3116812799437664E-2,3.839387733076171E-2]
[null,"Total",null,null,null,null,4.0879776712343583,3.7865836586586243,3.083923505203892,2.1469505712401395,1.6499738655913572]
[]
[null,"Total Building Blocks","nominal",null,null,null,6.032516297951144,6.7528694953920327,7.3532487833163422,7.9133579787114989,8.5160842474465959]
[]
[]
[null,"4. Allocators","◄ This section first inputs the allocator assumptions, which nominate what cost categories are covered by the tariffs for each light type. These assumptions, and forecast volumes, are then used to determine allocation percentages."]
[]
[null,"Allocator assumptions",null,null,null,null,"Legacy lights","Energy efficient lights","Self-funded energy efficient lights","Energy efficient lights (not smart)","Self-funded energy efficient lights (not smart)"]
[null,"Poles and brackets",null,null,null,null,"Yes","Yes","Yes","Yes","Yes"]
[null,"Existing lights - luminaires",null,null,null,null,"Yes","No","No","No","No"]
[null,"Energy efficient lights - luminaires & ballasts",null,null,null,null,"No","Yes","No","Yes","No"]
[null,"Replaced self-funded energy efficient lights",null,null,null,null,"No","No","Yes","No","No"]
[null,"Smart lighting control",null,null,null,null,"No","Yes","Yes","No","No"]
[null,"Smart lighting control devices",null,null,null,null,"No","Yes","No","No","No"]
[null,"in-house software",null,null,null,null,"No","Yes","Yes","Yes","Yes"]
[null,"Equity raising costs",null,null,null,null,"Yes","Yes","Yes","Yes","Yes"]
[null,"Operating costs",null,null,null,null,"Yes","Yes","Yes","Yes","Yes"]
[]
[]
[null,"Volumes (average per year)",null,null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,"Legacy lights",null,null,null,null,24871.941110991418,23333.179271766236,19043.540602399273,11185.933065834895,3134.8612129366875]
[null,"Energy efficient lights",null,null,null,null,43067.948190270436,45178.940084241258,49602.071428202733,57823.766312127846,66809.193399089505]
[null,"Self-funded energy efficient lights",null,null,null,null,407.26252372770244,400.52504745540477,400.52504745540477,400.52504745540477,400.52504745540477]
[null,"Energy efficient lights (not smart)",null,null,null,null,0,2221.5349547263327,3293.3779598529909,4322.745689948968,4802.3479375372372]
[null,"Self-funded energy efficient lights (not smart)",null,null,null,null,0,0,0,0,0]
[]
[]
[null,"Allocation percentages"]
[null,"Legacy lights"]
[null,"Poles and brackets",null,null,null,null,0.36390603627022788,0.3280164258910514,0.26325225697765975,0.1517087003050698,4.1716425583593002E-2]
[null,"Existing lights - luminaires",null,null,null,null,1,1,1,1,1]
[null,"Energy efficient lights - luminaires & ballasts",null,null,null,null,0,0,0,0,0]
[null,"Replaced self-funded energy efficient lights",null,null,null,null,0,0,0,0,0]
[null,"Smart lighting control",null,null,null,null,0,0,0,0,0]
[null,"Smart lighting control devices",null,null,null,null,0,0,0,0,0]
[null,"in-house software",null,null,null,null,0,0,0,0,0]
[null,"Equity raising costs",null,null,null,null,0.36390603627022788,0.3280164258910514,0.26325225697765975,0.1517087003050698,4.1716425583593002E-2]
[null,"Operating costs",null,null,null,null,0.36390603627022788,0.3280164258910514,0.26325225697765975,0.1517087003050698,4.1716425583593002E-2]
[]
[null,"Energy efficient lights"]
[null,"Poles and brackets",null,null,null,null,0.63013522934431399,0.63512281285691241,0.68568432346011943,0.78423215858052719,0.88904757034590864]
[null,"Existing lights - luminaires",null,null,null,null,0,0,0,0,0]
[null,"Energy efficient lights - luminaires & ballasts",null,null,null,null,1,0.95313264365177719,0.9377379718302068,0.93044266603724257,0.93293891113217786]
[null,"Replaced self-funded energy efficient lights",null,null,null,null,0,0,0,0,0]
[null,"Smart lighting control",null,null,null,null,0.99063230477692488,0.99121259878109291,0.99198991501070577,0.99312099747196869,0.99404066767852983]
[null,"Smart lighting control devices",null,null,null,null,1,1,1,1,1]
[null,"in-house software",null,null,null,null,0.99063230477692488,0.94514633590424635,0.93069076892893532,0.92448450062208498,0.92774998349245108]
[null,"Equity raising costs",null,null,null,null,0.63013522934431399,0.63512281285691241,0.68568432346011943,0.78423215858052719,0.88904757034590864]
[null,"Operating costs",null,null,null,null,0.63013522934431399,0.63512281285691241,0.68568432346011943,0.78423215858052719,0.88904757034590864]
[]
[null,"Self-funded energy efficient lights"]
[null,"Poles and brackets",null,null,null,null,5.9587343854582741E-3,5.6305569427967947E-3,5.5367394603835088E-3,5.4321024479106004E-3,5.3298925220635913E-3]
[null,"Existing lights - luminaires",null,null,null,null,0,0,0,0,0]
[null,"Energy efficient lights - luminaires & ballasts",null,null,null,null,0,0,0,0,0]
[null,"Replaced self-funded energy efficient lights",null,null,null,null,1,1,1,1,1]
[null,"Smart lighting control",null,null,null,null,9.3676952230750694E-3,8.7874012189070975E-3,8.0100849892942097E-3,6.8790025280313109E-3,5.9593323214701668E-3]
[null,"Smart lighting control devices",null,null,null,null,0,0,0,0,0]
[null,"in-house software",null,null,null,null,9.3676952230750694E-3,8.3790097849682152E-3,7.5151088182100062E-3,6.4035814700258492E-3,5.5619157672711708E-3]
[null,"Equity raising costs",null,null,null,null,5.9587343854582741E-3,5.6305569427967947E-3,5.5367394603835088E-3,5.4321024479106004E-3,5.3298925220635913E-3]
[null,"Operating costs",null,null,null,null,5.9587343854582741E-3,5.6305569427967947E-3,5.5367394603835088E-3,5.4321024479106004E-3,5.3298925220635913E-3]
[]
[null,"Energy efficient lights (not smart)"]
[null,"Poles and brackets",null,null,null,null,0,3.1230204309239444E-2,4.5526680101837233E-2,5.8627038666492562E-2,6.3906111548434771E-2]
[null,"Existing lights - luminaires",null,null,null,null,0,0,0,0,0]
[null,"Energy efficient lights - luminaires & ballasts",null,null,null,null,0,4.6867356348222769E-2,6.22620281697931E-2,6.9557333962757401E-2,6.7061088867822027E-2]
[null,"Replaced self-funded energy efficient lights",null,null,null,null,0,0,0,0,0]
[null,"Smart lighting control",null,null,null,null,0,0,0,0,0]
[null,"Smart lighting control devices",null,null,null,null,0,0,0,0,0]
[null,"in-house software",null,null,null,null,0,4.6474654310785422E-2,6.1794122252854647E-2,6.9111917907889092E-2,6.6688100740277714E-2]
[null,"Equity raising costs",null,null,null,null,0,3.1230204309239444E-2,4.5526680101837233E-2,5.8627038666492562E-2,6.3906111548434771E-2]
[null,"Operating costs",null,null,null,null,0,3.1230204309239444E-2,4.5526680101837233E-2,5.8627038666492562E-2,6.3906111548434771E-2]
[]
[null,"Self-funded energy efficient lights (not smart)"]
[null,"Poles and brackets",null,null,null,null,0,0,0,0,0]
[null,"Existing lights - luminaires",null,null,null,null,0,0,0,0,0]
[null,"Energy efficient lights - luminaires & ballasts",null,null,null,null,0,0,0,0,0]
[null,"Replaced self-funded energy efficient lights",null,null,null,null,0,0,0,0,0]
[null,"Smart lighting control",null,null,null,null,0,0,0,0,0]
[null,"Smart lighting control devices",null,null,null,null,0,0,0,0,0]
[null,"in-house software",null,null,null,null,0,0,0,0,0]
[null,"Equity raising costs",null,null,null,null,0,0,0,0,0]
[null,"Operating costs",null,null,null,null,0,0,0,0,0]
[]
[]
[null,"5. Amortised Costs","◄ This section calculates the amortised for each light group. It starts with the capital and operating costs for each year. These costs are then allocated across the three light groupings based on the allocation percentages determined above."]
[]
[null,"Total costs",null,null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,"Poles and brackets",null,null,null,null,0.7297110463860661,0.84322999470083837,0.97171780289306664,1.1106735406506985,1.2681058039813526]
[null,"Existing lights - luminaires","nominal",null,null,null,0.33066977345911391,0.29235400406418599,0.21526676927887722,8.4317475734420361E-2,6.2562762217654592E-6]
[null,"Energy efficient lights - luminaires & ballasts","nominal",null,null,null,0.88415780687160594,1.4651095179159181,2.5814492057724263,3.9238297632417081,4.8387773469553563]
[null,"Replaced self-funded energy efficient lights","nominal",null,null,null,0,0,0,0,0]
[]
[]
[]
[null,"Equity raising costs","nominal",null,null,null,0,3.1322433677618909E-2,3.1736261419971601E-2,3.2236948417271913E-2,3.2949780466831419E-2]
[null,"Operating costs","nominal",null,null,null,4.0879776712343583,3.7865836586586243,3.083923505203892,2.1469505712401395,1.6499738655913572]
[null,"Total","nominal",null,null,null,6.032516297951144,6.7528694953920336,7.3532487833163405,7.9133579787114972,8.5160842474465941]
[]
[]
[null,"Costs by light group"]
[null,"Legacy lights","nominal",null,null,null,2.0838557786721594,1.8212832039258902,1.2912781395740704,0.58341802137802257,0.12311265672378767]
[null,"Energy efficient lights","nominal",null,null,null,3.9199531918588661,4.687904681990549,5.6890992425971811,6.8429012861063301,7.8610807850675641]
[null,"Self-funded energy efficient lights","nominal",null,null,null,2.8707327420119201E-2,2.8199359861571488E-2,2.4404791310696554E-2,1.9387634810170879E-2,1.7036627516470018E-2]
[null,"Energy efficient lights (not smart)","nominal",null,null,null,0,0.2154822496140224,0.34846660983439348,0.46765103641697486,0.51485417813877177]
[null,"Self-funded energy efficient lights (not smart)","nominal",null,null,null,0,0,0,0,0]
[null,"Total","nominal",null,null,null,6.0325162979511449,6.7528694953920336,7.3532487833163422,7.9133579787114989,8.5160842474465923]
[]
[]
[null,null,null,null,null,null,null,null,null,"Scalar",null,null,null,"Price increase",null,"◄ This is the implied price increase from 2025-26 actual charges to 2026-27 proposed prices"]
[null,"Amortised average cost per light by light group",null,null,null,"2025-26",null,"Average 2025-26 charge",null,"Calculated","Override","Adopted",null,"Implied  (nominal)"]
[null,"Legacy lights","nominal",null,null,73.199293531892891,null,132.25161859370286,null,0.55348504850267488,1,1,null,0.305414292042264,null,"◄ The scalar is calculated for each light group by dividing the amortised average cost by the volume weighted average 2025-26 charge for that group"]
[null,"Energy efficient lights","nominal",null,null,109.67272537521808,null,56.427679366062812,null,1.9435980108935391,1,1,null,0.305414292042264,null,"◄ The average 2025-26 charge for each light group is calculated using average volumes over the 2026-31 period"]
[null,"Self-funded energy efficient lights","nominal",null,null,59.550163832935731,null,72.991690821256029,null,0.81584853238656629,0.75,0.75,null,-2.0939280968301999E-2,null,"◄ An override can be used instead of the calculated scalar"]
[null,"Energy efficient lights (not smart)","nominal",null,null,105.43391902471404,null,39.54,null,2.6665128736649986,0.85,0.85,null,0.10960214823592418]
[null,"Self-funded energy efficient lights (not smart)","nominal",null,null,0,null,{"$error":"#N/A"},null,{"$error":"#N/A"},0.7,0.7,null,-8.620999557041531E-2]
[]
[null,"Self-funded light as portion of JEN funded light",null,null,null,0.54298061463503877,"◄ This implies that a self funded light costs around 54% of a JEN funded light"]
[]
[]
[null,"6. Starting Charge per Light ($Nominal)","◄ This section uses the amortised cost by light group above to determine the starting charge for each light type"]
[]
[null,null,null,null,null,null,null,"2025-26","2026-31 Average",null,"2025-26"]
[null,"Light type",null,null,null,"Grouping",null,"Actual charge","Volumes",null,"Starting charge"]
[]
[null,"Mercury Vapour 80 watt",null,null,null,"Legacy lights",null,64.78,2555.176582512323,null,64.78,"◄ The adopted scalar from above is used to scale the 2025-26 light charge for each light group"]
[null,"Sodium High Pressure 150 watt",null,null,null,"Legacy lights",null,140.51,9937.4,null,140.51]
[null,"Sodium High Pressure 250 watt",null,null,null,"Legacy lights",null,142.53,2806.2,null,142.53]
[null,"Fluorescent 20 watt",null,null,null,"Legacy lights",null,80.959999999999994,0,null,80.959999999999994]
[null,"Fluorescent 40 watt",null,null,null,"Legacy lights",null,80.959999999999994,6.9756558706391614,null,80.959999999999994]
[null,"Fluorescent 80 watt",null,null,null,"Legacy lights",null,80.959999999999994,0,null,80.959999999999994]
[null,"Mercury Vapour 50 watt",null,null,null,"Legacy lights",null,80.959999999999994,0.72510729843701782,null,80.959999999999994]
[null,"Mercury Vapour 125 watt",null,null,null,"Legacy lights",null,95.21,28.068453823407054,null,95.21]
[null,"Mercury Vapour 250 watt",null,null,null,"Legacy lights",null,136.84,19.2,null,136.84]
[null,"Mercury Vapour 400 watt",null,null,null,"Legacy lights",null,153.93,29.8,null,153.93]
[null,"Sodium Low Pressure 90 watt",null,null,null,"Legacy lights",null,148.94,0,null,148.94]
[null,"Sodium High Pressure 100 watt",null,null,null,"Legacy lights",null,192.48,629.79999999999995,null,192.48]
[null,"Sodium High Pressure 400 watt",null,null,null,"Legacy lights",null,189.57,237.8,null,189.57]
[null,"Metal Halide 70 watt",null,null,null,"Legacy lights",null,166.47,4.0784810498870234,null,166.47]
[null,"Metal Halide 150 watt",null,null,null,"Legacy lights",null,311.93,49.466772231009926,null,311.93]
[null,"Metal Halide 250 watt",null,null,null,"Legacy lights",null,306.45,9.1999999999999993,null,306.45]
[null,"Incandescent 100 watt",null,null,null,"Legacy lights",null,101.05,0,null,101.05]
[null,"Incandescent 150 watt",null,null,null,"Legacy lights",null,126.31,0,null,126.31]
[null,"T5 2X14W",null,null,null,"Energy efficient lights",null,80.69,10665.579535235316,null,80.69]
[null,"T5 (2x24W)",null,null,null,"Energy efficient lights",null,90.88,292.56623954668021,null,90.88]
[null,"LED 18W (incl. other standard Category P LED variants)",null,null,null,"Energy efficient lights",null,39.54,29223.465315717949,null,39.54]
[null,"Compact Fluoro 32W",null,null,null,"Energy efficient lights",null,76.510000000000005,107.3190837140568,null,76.510000000000005]
[null,"Compact Fluoro 42W",null,null,null,"Energy efficient lights",null,76.510000000000005,119.15806580287604,null,76.510000000000005]
[null,"LED 70W",null,null,null,"Energy efficient lights",null,72.739999999999995,8455.8991446874588,null,72.739999999999995]
[null,"LED 118W, 155W, 162W",null,null,null,"Energy efficient lights",null,73.78,1539.3711033945663,null,73.78]
[null,"LED 275W",null,null,null,"Energy efficient lights",null,82.93,2093.0253946874573,null,82.93]
[null,"LED 18W (incl. other standard Category P LED variants) - PE",null,null,null,"Energy efficient lights (not smart)",null,39.54,2928.0013084131056,null,33.609000000000002,"◄ These are the new energy efficient lights that do not include smart devices"]
[null,"LED 18W (incl. other standard Category P LED variants) - PE - Self Funded",null,null,null,"Self-funded energy efficient lights (not smart)",null,39.54,0,null,27.677999999999997]
[null,"T5 2X14W - Self Funded",null,null,null,"Self-funded energy efficient lights",null,80.69,0,null,60.517499999999998,"◄ The 2025-26 light charges for the self-funded lights were set equal to those for the JEN-funded energy efficient lights"]
[null,"T5 (2x24W) - Self Funded",null,null,null,"Self-funded energy efficient lights",null,90.88,0,null,68.16]
[null,"LED 18W (incl. other standard Category P LED variants) - Self Funded",null,null,null,"Self-funded energy efficient lights",null,39.54,0,null,29.655000000000001]
[null,"Compact Fluoro 32W - Self Funded",null,null,null,"Self-funded energy efficient lights",null,76.510000000000005,0,null,57.382500000000007]
[null,"Compact Fluoro 42W - Self Funded",null,null,null,"Self-funded energy efficient lights",null,76.510000000000005,0,null,57.382500000000007]
[null,"LED 70W - Self Funded",null,null,null,"Self-funded energy efficient lights",null,72.739999999999995,338.77661209116587,null,54.554999999999993]
[null,"LED 118W, 155W, 162W - Self Funded",null,null,null,"Self-funded energy efficient lights",null,73.78,59.213104119086282,null,55.335000000000001]
[null,"LED 275W - Self Funded",null,null,null,"Self-funded energy efficient lights",null,82.93,3.8828264996122144,null,62.197500000000005]

{"sheet":"WACC","index":6,"n_rows":35,"n_cols":18,"rows_kept":35,"cut":false,"hidden":false,"merged":[[16,6,16,15],[4,17,8,17]]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Cost of Capital Parameters\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Jemena Electricity - Cost of Capital Parameters - DNSP PTRM - version 5"}]
[]
[null,"Year",null,null,null,null,{"$f":"'PTRM input'!G60","v":"2026-27"},{"$f":"'PTRM input'!H60","v":"2027-28"},{"$f":"'PTRM input'!I60","v":"2028-29"},{"$f":"'PTRM input'!J60","v":"2029-30"},{"$f":"'PTRM input'!K60","v":"2030-31"},{"$f":"'PTRM input'!L60","v":"2031-32"},{"$f":"'PTRM input'!M60","v":"2032-33"},{"$f":"'PTRM input'!N60","v":"2033-34"},{"$f":"'PTRM input'!O60","v":"2034-35"},{"$f":"'PTRM input'!P60","v":"2035-36"},null,"Final decision checks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This column contains calculations that presume a constant WACC. They are therefore to be used at the start of the regulatory period (prior to any annual debt updates)."]
[null,"Inflation Rate",null,"f",null,"Constant",{"$f":"f","v":2.6198992109813357E-2},2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2]
[null,"Value of Imputation Credits (gamma)",null,"γ",null,"Constant",{"$f":"g","v":0.56999999999999995},0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995]
[null,"Proportion of Equity Funding",null,"E/V",null,"Constant",{"$f":"1-G9","v":0.4},{"$f":"1-H9","v":0.4},{"$f":"1-I9","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,{"$f":"1-P9","v":0.4}]
[null,"Proportion of Debt Funding",null,"D/V",null,"Constant",{"$f":"Dv","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Post-tax Nominal Return on Equity",null,"Re",null,"Constant",{"$f":"'PTRM input'!$G$383","v":8.3395014521147989E-2},{"$f":"'PTRM input'!$G$383","v":8.3395014521147989E-2},{"$f":"'PTRM input'!$G$383","v":8.3395014521147989E-2},{"$f":"'PTRM input'!$G$383","v":8.3395014521147989E-2},{"$f":"'PTRM input'!$G$383","v":8.3395014521147989E-2},{"$f":"'PTRM input'!$G$383","v":8.3395014521147989E-2},{"$f":"'PTRM input'!$G$383","v":8.3395014521147989E-2},{"$f":"'PTRM input'!$G$383","v":8.3395014521147989E-2},{"$f":"'PTRM input'!$G$383","v":8.3395014521147989E-2},{"$f":"'PTRM input'!$G$383","v":8.3395014521147989E-2},null,{"$f":"Analysis!$E$111","v":8.3395014521392419E-2}]
[null,"Post-tax Real Return on Equity",null,"Rre",null,"Constant",{"$f":"(1+G10)/(1+G6)-1","v":5.5735800610895669E-2},5.5735800610895669E-2,5.5735800610895669E-2,5.5735800610895669E-2,5.5735800610895669E-2,5.5735800610895669E-2,5.5735800610895669E-2,5.5735800610895669E-2,5.5735800610895669E-2,5.5735800610895669E-2,null,{"$f":"Analysis!$E$115","v":5.5735800610895669E-2}]
[]
[null,"Corporate Tax Rate",null,"T",null,"Varying",{"$f":"'PTRM input'!G363","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!H363),'PTRM input'!H363=0),G13,'PTRM input'!H363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!I363),'PTRM input'!I363=0),H13,'PTRM input'!I363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!J363),'PTRM input'!J363=0),I13,'PTRM input'!J363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!K363),'PTRM input'!K363=0),J13,'PTRM input'!K363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!L363),'PTRM input'!L363=0),K13,'PTRM input'!L363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!M363),'PTRM input'!M363=0),L13,'PTRM input'!M363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!N363),'PTRM input'!N363=0),M13,'PTRM input'!N363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!O363),'PTRM input'!O363=0),N13,'PTRM input'!O363)","v":0.3},{"$f":"IF(OR(ISBLANK('PTRM input'!P363),'PTRM input'!P363=0),O13,'PTRM input'!P363)","v":0.3}]
[null,"Nominal Pre-tax Return on Debt",null,"Rd",null,"Varying",{"$f":"'PTRM input'!G388","v":4.729557038076064E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!H388),'PTRM input'!H388=0),G14,'PTRM input'!H388)","v":4.8385687104670463E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!I388),'PTRM input'!I388=0),H14,'PTRM input'!I388)","v":4.9431019175614807E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!J388),'PTRM input'!J388=0),I14,'PTRM input'!J388)","v":5.0980643432656521E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!K388),'PTRM input'!K388=0),J14,'PTRM input'!K388)","v":5.3675908749867246E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!L388),'PTRM input'!L388=0),K14,'PTRM input'!L388)","v":5.3675908749867246E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!M388),'PTRM input'!M388=0),L14,'PTRM input'!M388)","v":5.3675908749867246E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!N388),'PTRM input'!N388=0),M14,'PTRM input'!N388)","v":5.3675908749867246E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!O388),'PTRM input'!O388=0),N14,'PTRM input'!O388)","v":5.3675908749867246E-2},{"$f":"IF(OR(ISBLANK('PTRM input'!P388),'PTRM input'!P388=0),O14,'PTRM input'!P388)","v":5.3675908749867246E-2}]
[null,"Real Pre-tax Return on Debt",null,"Rrd",null,"Varying",{"$f":"(1+G14)/(1+G6)-1","v":2.0557979917300351E-2},2.1620265821195472E-2,2.263891043006927E-2,2.4148972580740224E-2,2.6775427428127552E-2,2.6775427428127552E-2,2.6775427428127552E-2,2.6775427428127552E-2,2.6775427428127552E-2,2.6775427428127552E-2]
[]
[null,null,null,null,null,null,"Formula approximations of WACC",null,null,null,null,null,null,null,null,null,null,"Cashflow derivations of WACC"]
[null,"Nominal Vanilla WACC",null,null,null,"Varying",{"$f":"G8*G10+G9*G14","v":6.1735348036915577E-2},6.2389418071261471E-2,6.3016617313828086E-2,6.3946391868053107E-2,6.5563551058379549E-2,6.5563551058379549E-2,6.5563551058379549E-2,6.5563551058379549E-2,6.5563551058379549E-2,6.5563551058379549E-2,null,{"$f":"Analysis!$E$126","v":6.500460331138358E-2}]
[null,"Real Vanilla WACC",null,null,null,"Varying",{"$f":"G8*G11+G9*G15","v":3.4629108194738481E-2},3.526647973707555E-2,3.5877666502399833E-2,3.6783703792802401E-2,3.8359576701234799E-2,3.8359576701234799E-2,3.8359576701234799E-2,3.8359576701234799E-2,3.8359576701234799E-2,3.8359576701234799E-2,null,{"$f":"Analysis!$E$127","v":3.7814898961535448E-2}]
[null,"Post-tax Nominal WACC ",null,null,null,"Varying",{"$f":"G10*G8+G14*G9*(1-G28*(1-G7))","v":5.8206463567982487E-2},5.8779196260472483E-2,5.9328399697505182E-2,6.0142551479252113E-2,6.1558607694374171E-2,6.1558607694374171E-2,6.1558607694374171E-2,6.1558607694374171E-2,6.1558607694374171E-2,6.1558607694374171E-2,null,{"$f":"Analysis!$E$123","v":6.0885091926124568E-2}]
[null,"Post-tax Real WACC ",null,null,null,"Varying",{"$f":"(1+G20)/(1+G6)-1","v":3.1190316599671641E-2},3.1748427352940478E-2,3.228360955566667E-2,3.3076975937827102E-2,3.4456880055848904E-2,3.4456880055848904E-2,3.4456880055848904E-2,3.4456880055848904E-2,3.4456880055848904E-2,3.4456880055848904E-2,null,{"$f":"Analysis!$E$125","v":3.3800559226326188E-2}]
[null,"Pre-tax Nominal WACC ",null,null,null,"Varying",{"$f":"G10*(1/(1-G27*(1-G7)))*G8+G14*G9","v":6.4453625369711956E-2},6.510769540405785E-2,6.573489464662445E-2,6.6664669200849486E-2,6.8281828391175914E-2,6.8281828391175914E-2,6.8281828391175914E-2,6.8281828391175914E-2,6.8281828391175914E-2,6.8281828391175914E-2,null,{"$f":"Analysis!$E$122","v":6.7937517813885906E-2}]
[null,"Pre-tax Real WACC ",null,null,null,"Varying",{"$f":"(1+G22)/(1+G6)-1","v":3.7277987557996939E-2},3.7915359100334056E-2,3.8526545865658512E-2,3.9432583156060907E-2,4.1008456064493215E-2,4.1008456064493215E-2,4.1008456064493215E-2,4.1008456064493215E-2,4.1008456064493215E-2,4.1008456064493215E-2,null,{"$f":"Analysis!$E$124","v":4.0672935770388996E-2}]
[null,"Nominal Tax Allowance",null,null,null,"Varying",{"$f":"G22-G20","v":6.2471618017294686E-3},{"$f":"H22-H20","v":6.3284991435853671E-3},6.406494949119268E-3,6.522117721597373E-3,6.7232206968017433E-3,6.7232206968017433E-3,6.7232206968017433E-3,6.7232206968017433E-3,6.7232206968017433E-3,6.7232206968017433E-3,null,{"$f":"$R$22-$R$20","v":7.0524258877613377E-3}]
[null,"Real Tax Allowance",null,null,null,"Varying",{"$f":"G23-G21","v":6.0876709583252975E-3},{"$f":"H23-H21","v":6.1669317473935781E-3},6.2429363099918422E-3,6.3556072182338053E-3,6.5515760086443109E-3,6.5515760086443109E-3,6.5515760086443109E-3,6.5515760086443109E-3,6.5515760086443109E-3,6.5515760086443109E-3,null,{"$f":"$R$23-$R$21","v":6.8723765440628082E-3}]
[]
[null,"Effective Tax Rate for Equity (from relevant cashflows)",null,"Te",null,null,0.1752280069373493,{"$f":"G27","v":0.1752280069373493},{"$f":"H27","v":0.1752280069373493},0.1752280069373493,0.1752280069373493,0.1752280069373493,0.1752280069373493,0.1752280069373493,0.1752280069373493,0.1752280069373493,null,{"$f":"Analysis!$D$109","v":0.1723356628173166}]
[null,"Effective Tax Rate for Debt (effective debt shield)",null,"Td",null,null,0.28919931969727219,{"$f":"G28","v":0.28919931969727219},{"$f":"H28","v":0.28919931969727219},0.28919931969727219,0.28919931969727219,0.28919931969727219,0.28919931969727219,0.28919931969727219,0.28919931969727219,0.28919931969727219,null,{"$f":"Analysis!$D$120","v":0.29019545822936021}]
[]
[null,null,null,null,null,null,"At the start of the regulatory control period, indicative cashflow-calculated average of Te and Td are copied over to this sheet"]
[null,null,null,null,null,null,"These calculations presume a constant WACC so Te/Td should not be updated during a regulatory control period "]
[null,null,null,null,null,null,"when annually updating the return on debt - just use the same Te/Td from the final decision."]
[]
[null,null,null,null,null,null,"Numbers in White cells are calculated on this sheet from input parameters."]
[null,null,null,null,null,null,"Numbers in Orange cells are transferred from relevant sheets"]

{"sheet":"Assets","index":7,"n_rows":1449,"n_cols":61,"rows_kept":1449,"cut":false,"hidden":false,"merged":[[116,3,126,3],[129,3,139,3],[806,3,816,3],[142,3,152,3],[780,3,790,3],[793,3,803,3],[155,3,165,3],[311,3,321,3],[337,3,347,3],[168,3,178,3],[181,3,191,3],[194,3,204,3],[207,3,217,3],[220,3,230,3],[233,3,243,3],[376,3,386,3],[246,3,256,3],[259,3,269,3],[272,3,282,3],[285,3,295,3],[298,3,308,3],[324,3,334,3],[819,3,829,3],[402,3,412,3],[415,3,425,3],[428,3,438,3],[441,3,451,3],[454,3,464,3],[467,3,477,3],[480,3,490,3],[753,3,763,3],[389,3,399,3],[350,3,360,3],[363,3,373,3],[493,3,503,3],[506,3,516,3],[519,3,529,3],[897,3,907,3],[1040,3,1050,3],[1001,3,1011,3],[1014,3,1024,3],[962,3,972,3],[975,3,985,3],[923,3,933,3],[936,3,946,3],[949,3,959,3],[910,3,920,3],[1027,3,1037,3],[884,3,894,3],[845,3,855,3],[858,3,868,3],[871,3,881,3],[832,3,842,3],[1053,3,1063,3],[988,3,998,3],[1144,3,1154,3],[1105,3,1115,3],[1417,3,1427,3],[1066,3,1076,3],[1079,3,1089,3],[1092,3,1102,3],[1118,3,1128,3],[1131,3,1141,3],[1287,3,1297,3],[1300,3,1310,3],[1313,3,1323,3],[1326,3,1336,3],[1339,3,1349,3],[1352,3,1362,3],[532,3,542,3],[545,3,555,3],[558,3,568,3],[571,3,581,3],[584,3,594,3],[597,3,607,3],[610,3,620,3],[623,3,633,3],[636,3,646,3],[649,3,659,3],[662,3,672,3],[675,3,685,3],[688,3,698,3],[701,3,711,3],[714,3,724,3],[1365,3,1375,3],[1378,3,1388,3],[727,3,737,3],[740,3,750,3],[1404,3,1414,3],[1391,3,1401,3],[1157,3,1167,3],[1170,3,1180,3],[1183,3,1193,3],[1196,3,1206,3],[1209,3,1219,3],[1222,3,1232,3],[1235,3,1245,3],[1248,3,1258,3],[1261,3,1271,3],[1274,3,1284,3]]}
[]
[null,"Jemena Electricity - Asset Roll Forward - DNSP PTRM - version 5"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,"Year",null,null,null,"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81"]
[]
[null,"Inflation Assumption (CPI % increase)",null,2.6198992109813357E-2,null,null,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,1.0261989921098134,1.0530843714071967,1.0806741205446615,1.1089866933020907,1.1380410269298,1.1678565548149777,1.1984532194799691,1.2298514859211052,1.2620723552969944,1.2951373789754339,1.3290686729483356,1.3638889326243091,1.3996214480087952,1.4362901192819031,1.4739194727843725,1.5125346774223505,1.5521615615019577,1.592826630004903,1.6345570823167019,1.6773808304193567,1.7213265175606656,1.76642353741265,1.8127020537319127,1.8601930205350776,1.9089282028028061,1.9589401977262371,2.0102624565100631,2.0629293067468244,2.1169759753773874,2.172438612252964,2.2293543143144334,2.2877611504051356,2.3476981867337372,2.4092055130041974,2.4723242692303131,2.537096673252778,2.6035660489771613,2.6717768553516916,2.7417747161042327,2.8136064502583333,2.8873201034487712,2.9629649800575311,3.0405916761917116,3.1202521135254222,3.2019995740283034,3.2858887356038968,3.3719757086617079,3.4603180736474184,3.5509749195563516,3.6440068834559534,3.7394761910437215,3.8374466982677107,3.9379839340374558,4.0411551440538753,4.1470293357874741]
[]
[null,"Opening Regulatory Asset Base (RAB)",null,null,null,21.751637465546153]
[null,"Real Net Capital Expenditure (capex)",null,null,null,null,10.388839580158965,14.398787531846686,15.87775663550485,10.517005782953579,5.3219804045658492,0,0,0,0,0]
[null,null,"Poles and brackets",null,null,null,1.6569928624777122,1.6440125227080435,1.6444977361576381,1.6452167644073552,1.6464666239885075,0,0,0,0,0]
[null,null,"Existing lights - luminaires",null,null,null,-0.28126782880021034,-0.56067734465557906,-0.84932997228917884,-0.48534270585899719,-5.0117594840123709E-6,0,0,0,0,0]
[null,null,"Energy efficient lights - luminaires & ballasts",null,null,null,6.5105634977904154,11.870429321024556,13.592856447314828,8.3260382135658286,3.033808601388797,0,0,0,0,0]
[null,null,"Replaced self-funded energy efficient lights",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spare straight-line tax asset class 1",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Buildings - capital works",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"in-house software",null,null,null,0.10840451633597609,0,0,0,0,0,0,0,0,0]
[null,null,"Equity raising costs",null,null,null,0.36808931297345726,0,0,0,0,0,0,0,0,0]
[null,"Nominal Net Capex",null,null,null,null,10.661016706349663,15.163138117000548,17.158680688296368,11.663219466676654,6.0566320449123925,0,0,0,0,0]
[null,null,"Poles and brackets",null,null,null,1.7004044054077827,1.7312838940615598,1.7771661447598424,1.8245234993252775,1.873746567569522,0,0,0,0,0]
[null,null,"Existing lights - luminaires",null,null,null,-0.28863676242769137,-0.59044054905887666,-0.91784892085583003,-0.53823860248885846,-5.7035879099106036E-6,0,0,0,0,0]
[null,null,"Energy efficient lights - luminaires & ballasts",null,null,null,6.6811336994994655,12.500563599864702,14.689448186891784,9.2334655867692135,3.4525986562329671,0,0,0,0,0]
[null,null,"Replaced self-funded energy efficient lights",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spare straight-line tax asset class 1",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Buildings - capital works",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Equity raising costs",null,null,null,0.37773288197975546,0,0,0,0,0,0,0,0,0]
[]
[null,"Asset Values ($m Real 2025-26)"]
[]
[null,"Real Straight-line Depreciation",null,null,null,null,1.1149643990740672,1.7225992945469859,2.3826979951864296,3.0957997242604778,3.5545535947473947,3.7853707827757876,3.6048083632188024,3.6048083632188024,3.6048083632188024,3.6048083632188024,3.6048083632188024,3.6048083632188024,3.6048083632188024,3.6048073423563896,3.6048048905799637,3.6048048905799637,3.3793359454776004,3.0652064405449786,3.0652064405449786,3.0652064405449786,3.0652064405449786,2.6780957837588235,2.0116418034110972,1.2414314190495035,0.77357483282923678,0.58979889321239698,0.58979889321239776,0.58979889321239776,0.32008080325744787,0.2353481859925502,0.2353481859925502,0.2353481859925502,0.2353481859925502,0.2353481859925502,0.2353481859925502,0.2353481859925502,0.18800553277890061,0.14103374641581432,9.4048096811309698E-2,4.7041903542529899E-2,1.3322676295501878E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Poles and brackets",null,"Initial Asset Base",null,null,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,8.4732617264897669E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,4.7342653213648916E-2,-6.6613381477509392E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,4.6971786363086958E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,4.6985649604503944E-2,-6.6613381477509392E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,4.7006193268781575E-2,1.1102230246251565E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,4.7041903542528789E-2,1.3322676295501878E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Poles and brackets",null,null,null,0.35445070721984756,0.40179336043349645,0.44876514679658341,0.49575079640108738,0.54275698966986896,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.58979889321239776,0.32008080325744787,0.2353481859925502,0.2353481859925502,0.2353481859925502,0.2353481859925502,0.2353481859925502,0.2353481859925502,0.2353481859925502,0.18800553277890061,0.14103374641581432,9.4048096811309698E-2,4.7041903542529899E-2,1.3322676295501878E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Existing lights - luminaires",null,"Initial Asset Base",null,null,0.22091524181923491,0.1967721042975715,0.14412640088421702,5.6113036771941731E-2,4.1277698160823971E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,2.4517764258536613E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0,null,null,"Note: depreciation of asset disposals removed; depreciation managed via the year-by-year tracking input"]
[null,null,null,null,1]
[null,null,null,null,2]
[null,null,null,null,3]
[null,null,null,null,4]
[null,null,null,null,5]
[null,null,null,null,6]
[null,null,null,null,7]
[null,null,null,null,8]
[null,null,null,null,9]
[null,null,null,null,10]
[null,null,"Existing lights - luminaires",null,null,null,0.22091524181923491,0.1967721042975715,0.14412640088421702,5.6113036771941731E-2,4.1277698160823971E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,3.472638838773176E-6,2.4517764258536613E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy efficient lights - luminaires & ballasts",null,"Initial Asset Base",null,null,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.31412950493262137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,0.32552817488952079,-1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,0.5935214660512278,-3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,0.67964282236574136,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,0.41630191067829142,-1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,0.15169043006943986,-8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy efficient lights - luminaires & ballasts",null,null,null,0.53959845003498463,0.86512662492450543,1.4586480909757333,2.1382909133414749,2.5545928240197662,2.7062832540892061,2.7062832540892061,2.7062832540892061,2.7062832540892061,2.7062832540892061,2.7062832540892061,2.7062832540892061,2.7062832540892061,2.7062832540892061,2.7062832540892061,2.7062832540892061,2.4808143089868429,2.166684804054221,2.166684804054221,2.166684804054221,2.166684804054221,1.8411566291646988,1.2476351631134692,0.56799234074773486,0.15169043006943808,-8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replaced self-funded energy efficient lights",null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replaced self-funded energy efficient lights",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Smart lighting control",null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Smart lighting control",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Smart lighting control devices",null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,6.1582481896633103E-2,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,7.2251151638483266E-2,6.6613381477509392E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,7.4486621216078158E-2,-2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,5.1554675541969644E-2,-4.4408920985006262E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,3.2085509547401456E-2,1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Smart lighting control devices",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare straight-line tax asset class 1",null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spare straight-line tax asset class 1",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings - capital works",null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Buildings - capital works",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"in-house software",null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.1680903267195219E-2,2.1680903267195219E-2,2.1680903267195219E-2,2.1680903267195219E-2,2.1680903267195219E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"in-house software",null,null,null,0,2.1680903267195219E-2,2.1680903267195219E-2,2.1680903267195219E-2,2.1680903267195219E-2,2.1680903267195219E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6080940779780062E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity raising costs",null,null,null,0,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6762303437794151E-2,1.6080940779780062E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Residual RAB (end period)",null,null,null,21.751637465546153,31.02551264663105,43.701700883930755,57.196759524249174,64.617965582942276,66.385392392760735,62.60002160998495,58.995213246766149,55.390404883547347,51.785596520328546,48.180788157109745,44.575979793890944,40.971171430672143,37.366363067453342,33.761555725096954,30.156750834516991,26.551945943937028,23.172609998459428,20.107403557914449,17.042197117369469,13.97699067682449,10.911784236279512,8.2336884525206884,6.2220466491095916,4.9806152300600885,4.2070403972308519,3.6172415040184549,3.027442610806057,2.4376437175936592,2.1175629143362111,1.882214728343661,1.6468665423511109,1.4115183563585607,1.1761701703660106,0.94082198437346043,0.70547379838091029,0.47012561238836009,0.28212007960945951,0.14108633319364519,4.7038236382335494E-2,-3.6671601944052168E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6]
[null,"Real Residual RAB (start period)",null,null,null,0,21.751637465546153,31.02551264663105,43.701700883930755,57.196759524249174,64.617965582942276,66.385392392760735,62.60002160998495,58.995213246766149,55.390404883547347,51.785596520328546,48.180788157109745,44.575979793890944,40.971171430672143,37.366363067453342,33.761555725096954,30.156750834516991,26.551945943937028,23.172609998459428,20.107403557914449,17.042197117369469,13.97699067682449,10.911784236279512,8.2336884525206884,6.2220466491095916,4.9806152300600885,4.2070403972308519,3.6172415040184549,3.027442610806057,2.4376437175936592,2.1175629143362111,1.882214728343661,1.6468665423511109,1.4115183563585607,1.1761701703660106,0.94082198437346043,0.70547379838091029,0.47012561238836009,0.28212007960945951,0.14108633319364519,4.7038236382335494E-2,-3.6671601944052168E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6,-3.6671601957374844E-6]
[]
[null,"Asset Values ($m Nominal)"]
[]
[null,"Inflation on Opening RAB",null,null,null,null,0.56987097833536426,0.83413267540044189,1.2057189642681778,1.6193874155194792,1.8774319303906535,1.9793155180548228,1.9153518692219254,1.8523474242736071,1.7847270004303981,1.7122919751467782,1.6348364868049936,1.5521471917342329,1.4640030134669071,1.3701748839920491,1.2704255151729951,1.1645091046913887,1.0521708840083905,0.94231577297938951,0.83909104528764755,0.72981075647002014,0.61422845946072047,0.49208895032406741,0.38104288541770281,0.2954910108606067,0.24273119104240229,0.21040248298897812,0.18564500455283078,0.15944586658371179,0.1317465222441577,0.11744562297901701,0.10712757269411716,9.6188264202362816E-2,8.4602227003551175E-2,7.234308241828509E-2,5.9383513483838989E-2,4.5695233895991366E-2,3.1248955967497674E-2,1.9243638124607994E-2,9.8757415049753657E-3,3.378838090893664E-3,-2.7031977476416552E-7,-2.774018805111176E-7,-2.8466953018987573E-7,-2.9212758496522457E-7,-2.997810332587873E-7,-3.0763499418380601E-7,-3.1569472096913006E-7,-3.2396560447291003E-7,-3.3245317678834666E-7,-3.4116311494390698E-7,-3.5010124470048175E-7,-3.5927354444802548E-7,-3.6868614920428392E-7,-3.7834535471828445E-7,-3.8825762168133341E-7]
[null,"Nominal Straight-line Depreciation",null,null,null,null,1.1441753425681314,1.8140423952844931,2.5749200604716229,3.4332006993331512,4.0452278232433372,4.420770081069807,4.3201941885078918,4.4333789219654713,4.5495289813618571,4.6687220552479234,4.7910378675362759,4.9165582308256752,5.0453671011225154,5.177549167741339,5.3131921238141473,5.452392402343877,5.2452753579722069,4.8823424449625819,5.0102548961555637,5.141518524648097,5.2762211279078111,4.7306514278771647,3.6465072284162647,2.3093020611888435,1.4766988153661962,1.1553807604882087,1.185650571916071,1.216713421894696,0.67760337067551335,0.5112794865739082,0.52467449380856745,0.53842043673207851,0.55252650950578441,0.56700214716878916,0.58185703194871152,0.59710109973777514,0.48948482216300843,0.37681069949731227,0.25785869393497202,0.13235740323969247,3.8466831099742972E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Regulatory Depreciation",null,null,null,null,0.5743043642327671,0.97990971988405118,1.3692010962034451,1.813813283813672,2.1677958928526837,2.4414545630149842,2.4048423192859665,2.581031497691864,2.764801980931459,2.9564300801011454,3.1562013807312823,3.3644110390914426,3.5813640876556083,3.8073742837492901,4.042766608641152,4.2878832976524883,4.1931044739638166,3.9400266719831922,4.1711638508679165,4.4117077681780765,4.6619926684470903,4.2385624775530975,3.2654643429985617,2.0138110503282367,1.2339676243237938,0.94497827749923058,1.0000055673632402,1.0572675553109843,0.54585684843135562,0.3938338635948912,0.4175469211144503,0.44223217252971569,0.46792428250223322,0.49465906475050408,0.52247351846487256,0.55140586584178375,0.45823586619551077,0.35756706137270428,0.24798295242999666,0.1289785651487988,2.7031977861084865E-7,2.774018805111176E-7,2.8466953018987573E-7,2.9212758496522457E-7,2.997810332587873E-7,3.0763499418380601E-7,3.1569472096913006E-7,3.2396560447291003E-7,3.3245317678834666E-7,3.4116311494390698E-7,3.5010124470048175E-7,3.5927354444802548E-7,3.6868614920428392E-7,3.7834535471828445E-7,3.8825762168133341E-7]
[null,"Nominal Residual RAB (end period)",null,null,null,21.751637465546153,31.83834980766305,46.021578204779551,61.811057796872468,71.660463979735454,75.549300131795164,73.107845568780178,70.703003249494216,68.121971751802349,65.357169770870883,62.40073969076974,59.244538310038465,55.880127270947014,52.298763183291413,48.491388899542123,44.448622290900971,40.160738993248479,35.967634519284665,32.027607847301468,27.856443996433548,23.444736228255472,18.782743559808381,14.544181082255282,11.278716739256723,9.2649056889284864,8.0309380646046939,7.0859597871054634,6.0859542197422227,5.0286866644312394,4.4828298159998834,4.0889959524049928,3.6714490312905426,3.229216858760827,2.7612925762585938,2.2666335115080898,1.7441599930432172,1.1927541272014335,0.73451826100592266,0.37695119963321833,0.1289682472032217,-1.0317945577109122E-5,-1.0588265355719969E-5,-1.0865667236231087E-5,-1.1150336766420963E-5,-1.1442464351386186E-5,-1.1742245384644975E-5,-1.2049880378828782E-5,-1.2365575099797912E-5,-1.2689540704270821E-5,-1.3021993881059168E-5,-1.3363156996003075E-5,-1.3713258240703556E-5,-1.4072531785151581E-5,-1.4441217934355866E-5,-1.4819563289074152E-5,-1.5207820910755483E-5]
[null,"Inflated Nominal Residual RAB (start period)",null,null,null,0,22.321508443881516,32.67248248306349,47.227297169047723,63.430445212391952,73.537895910126096,77.528615649849982,75.0231974380021,72.555350673767819,69.906698752232742,67.069461746017666,64.03557617757474,60.796685501772693,57.344130284413929,53.668938067283456,49.761814414715118,45.613131395592355,41.21290987725687,36.90995029226405,32.866698892589113,28.586254752903567,24.058964687716191,19.274832510132448,14.925223967672986,11.574207750117329,9.5076368799708888,8.2413405475936727,7.2716047916582944,6.2454000863259349,5.1604331866753972,4.6002754389789002,4.19612352509911,3.7676372954929054,3.3138190857643779,2.8336356586768789,2.3260170249919287,1.7898552269392085,1.224003083168931,0.7537618991305306,0.38682694113819371,0.13234708529411535,-1.0588265351873286E-5,-1.0865667236231087E-5,-1.1150336766420963E-5,-1.1442464351386186E-5,-1.1742245384644975E-5,-1.2049880378828782E-5,-1.2365575099797912E-5,-1.2689540704270821E-5,-1.3021993881059168E-5,-1.3363156996003075E-5,-1.3713258240703556E-5,-1.4072531785151581E-5,-1.4441217934355866E-5,-1.4819563289074152E-5,-1.5207820910755483E-5]
[]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Tax Depreciation",null,null,null,null,1.1149643990740672,2.6770255152446554,3.5140435866066344,4.8377028345087867,5.5134888897573635,5.5861703160539582,5.1634625983263325,4.7205981500320275,4.3770767736747933,4.066933706453935,3.786886764798636,3.5339788036469995,3.2282275912838543,2.8782704822921445,2.691821154588367,2.5233325993806845,2.1455788891899399,1.693784891156392,1.5693133973882543,1.4567483715897578,1.3549300630443484,2.0864308596392718,2.5415427907917971,2.5390606780576199,1.730890697087728,0.99139718441608327,0.48445848325631841,0.47702946748280578,0.20030687694140112,0.10897001626641754,0.10274315819405085,9.6872120582962212E-2,9.1336570835364367E-2,8.6117338216200684E-2,8.1196347460989207E-2,7.6556556177504106E-2,0.27318932732204276,0.26116581124177091,0.25160222642433888,0.24272556337204904,0.23450024856861629,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Poles and brackets",null,"Initial Asset Base",null,null,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,0.35445070721984756,8.4732617264897669E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,9.5526051407749973E-2,9.0067419898735693E-2,8.4920710190236504E-2,8.0068098179365846E-2,7.549277828340209E-2,7.1178905238636264E-2,6.7111539224999905E-2,6.3276594126428484E-2,5.9660788747775431E-2,5.6251600819331109E-2,5.3037223629655045E-2,5.00065251365319E-2,4.7149009414444366E-2,4.4454780305047549E-2,4.1914507144759111E-2,3.9519392450772878E-2,3.7261141453585861E-2,3.5131933370523803E-2,3.3124394320779592E-2,3.1231571788163617E-2,2.9446910543125693E-2,2.776422994066137E-2,2.6177702515480725E-2,2.4681833800310391E-2,2.3271443297435516E-2,2.1941646537582064E-2,2.0687838164005941E-2,1.9505675983205604E-2,1.8391065927022433E-2,1.7340147874049729E-2,1.6349282281246883E-2,1.541503757946134E-2,1.4534178289206411E-2,1.3703653815537476E-2,1.2920587883221047E-2,0.2131897000731473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,9.7230868251124994E-2,9.1674818636774999E-2,8.643625757181643E-2,8.1497042853426918E-2,7.6840068976088235E-2,7.2449207891740336E-2,6.8309253155069458E-2,6.4405867260494076E-2,6.0725531988465836E-2,5.725550158912493E-2,5.3983758641174932E-2,5.0898972433107793E-2,4.7990459722644492E-2,4.524814773849338E-2,4.266253929629376E-2,4.0224679907934116E-2,3.7926126770337881E-2,3.5758919526318572E-2,3.3715552696243226E-2,3.1788949685029329E-2,2.9972438274456219E-2,2.8259727515915867E-2,2.6644885943577824E-2,2.5122321032516239E-2,2.3686759830658169E-2,2.2333230697477696E-2,2.1057046086193257E-2,1.9853786309839361E-2,1.8719284234991397E-2,1.764961085013474E-2,1.6641061658698473E-2,1.5690143849629985E-2,1.4793564201079702E-2,1.394821767530372E-2,1.315117666528637E-2,0.21699441497722516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,9.9778219001266502E-2,9.407660648690841E-2,8.8700800401942226E-2,8.3632183236116958E-2,7.8853201336910275E-2,7.4347304117658261E-2,7.0098886739506358E-2,6.6093236068677425E-2,6.2316479721895857E-2,5.8755538023501808E-2,5.5398078707873132E-2,5.2232474210280377E-2,4.9247761398264353E-2,4.6433603604077819E-2,4.3780254826701948E-2,4.1278525979461834E-2,3.8919753066349726E-2,3.669576717684403E-2,3.4598866195310087E-2,3.2621788127006654E-2,3.0757685948320568E-2,2.9000103894130824E-2,2.7342955100180494E-2,2.5780500523027324E-2,2.4307329064568617E-2,2.2918338832307556E-2,2.1608719470461411E-2,2.0373935500720756E-2,1.9209710614965278E-2,1.8112012865538686E-2,1.7077040701793614E-2,1.610120980454826E-2,1.5181140672859783E-2,1.4313646920124943E-2,1.3495724238974941E-2,0.22267944994308642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.10239230777361193,9.654131875797696E-2,9.1024671971806845E-2,8.5823262144846452E-2,8.0919075736569521E-2,7.6295128551622682E-2,7.1935406920101377E-2,6.7824812238952745E-2,6.3949108682441164E-2,6.0294873900587374E-2,5.6849452534839522E-2,5.3600912389991547E-2,5.0538003110563459E-2,4.7650117218531261E-2,4.4927253377472338E-2,4.2359981755902491E-2,3.9939411369850929E-2,3.7657159291573726E-2,3.5505321617769516E-2,3.3476446096754119E-2,3.1563506319796743E-2,2.9759877387236927E-2,2.8059312965109103E-2,2.6455923652817161E-2,2.494415658694189E-2,2.3518776210545208E-2,2.2174846141371201E-2,2.0907712076149994E-2,1.9712985671798564E-2,1.858652934769579E-2,1.7524441956398882E-2,1.6523045273176086E-2,1.557887125756602E-2,1.4688650042847964E-2,1.3849298611828077E-2,0.2285134270951632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.10507488303707836,9.907060400638816E-2,9.3409426634594561E-2,8.8071745112617728E-2,8.3039073963325299E-2,7.8293984022563837E-2,7.3820042078417331E-2,6.9601753959650639E-2,6.562451087624202E-2,6.1874538826171055E-2,5.8338850893246995E-2,5.5005202270775745E-2,5.1862047855302844E-2,4.8898502263571252E-2,4.6104302134224326E-2,4.346977058369722E-2,4.0985783693200238E-2,3.8643738910731654E-2,3.6435525258689844E-2,3.4353495243907566E-2,3.2390438372827138E-2,3.0539556180094161E-2,2.8794438684088788E-2,2.7149042187855139E-2,2.5597668348549135E-2,2.413494444291776E-2,2.275580476046532E-2,2.1455473059867305E-2,2.0229446027874888E-2,1.9073477683424895E-2,1.7983564672943469E-2,1.6955932405918132E-2,1.5987021982722813E-2,1.5073477869424373E-2,1.4212136276885837E-2,0.23450024856861629,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Poles and brackets",null,null,null,0.35445070721984756,0.44997675862759756,0.54174899536970822,0.63082445504812557,0.71742397723155016,0.80175753055367416,0.77619714064888401,0.75209734445293908,0.72937467946819101,0.70795045248257138,0.68775046703898712,0.66870476647789356,0.6507473916631481,0.63381615255210233,0.61785241281883052,0.60280088678460297,0.58860944795233128,0.57522894848190353,0.56261304898121467,0.55071805802342222,0.53950278083464653,0.52892837662808667,0.51895822409047299,0.50955779455500871,0.50069453242157091,0.49233774241004385,0.48445848325631841,0.47702946748280578,0.20030687694140112,0.10897001626641754,0.10274315819405085,9.6872120582962212E-2,9.1336570835364367E-2,8.6117338216200684E-2,8.1196347460989207E-2,7.6556556177504106E-2,0.27318932732204276,0.26116581124177091,0.25160222642433888,0.24272556337204904,0.23450024856861629,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Existing lights - luminaires",null,"Initial Asset Base",null,null,0.22091524181923491,0.22091524181923491,0.22091524181923491,0.22091524181923491,0.22091524181923491,0.22091524181923491,0.22091524181923491,0.22091524181923491,0.22091524181923491,0.22091524181923491,0.22091524181923491,0.22091524181923491,0.14359743880232356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,-2.8376530728076024E-2,-2.5538877655268424E-2,-2.2984989889741576E-2,-2.0686490900767421E-2,-1.8617841810690677E-2,-1.6756057629621606E-2,-1.5080451866659447E-2,-1.3572406679993505E-2,-1.2215166011994153E-2,-1.0993649410794738E-2,-9.8942844697152647E-3,-8.9048560227437384E-3,-8.014370420469364E-3,-7.2129333784224266E-3,-6.4916400405801824E-3,-5.8424760365221656E-3,-5.2582284328699493E-3,-4.7324055895829557E-3,-4.2591650306246596E-3,-3.8332485275621945E-3,-3.4499236748059742E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,-5.8029669776875084E-2,-5.2226702799187577E-2,-4.7004032519268817E-2,-4.2303629267341936E-2,-3.8073266340607738E-2,-3.4265939706546969E-2,-3.0839345735892271E-2,-2.7755411162303047E-2,-2.4979870046072741E-2,-2.2481883041465468E-2,-2.0233694737318921E-2,-1.821032526358703E-2,-1.638929273722833E-2,-1.4750363463505495E-2,-1.3275327117154945E-2,-1.1947794405439451E-2,-1.0753014964895502E-2,-9.6777134684059522E-3,-8.7099421215653568E-3,-7.8389479094088232E-3,-7.0550531184679355E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,-9.0181398674634761E-2,-8.116325880717129E-2,-7.3046932926454158E-2,-6.5742239633808749E-2,-5.916801567042787E-2,-5.3251214103385083E-2,-4.7926092693046575E-2,-4.3133483423741917E-2,-3.8820135081367724E-2,-3.4938121573230951E-2,-3.144430941590786E-2,-2.8299878474317076E-2,-2.5469890626885372E-2,-2.2922901564196841E-2,-2.0630611407777156E-2,-1.8567550266999445E-2,-1.6710795240299503E-2,-1.5039715716269553E-2,-1.3535744144642592E-2,-1.2182169730178327E-2,-0.109639527571605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,-5.2860438442476947E-2,-4.757439459822925E-2,-4.2816955138406325E-2,-3.8535259624565693E-2,-3.4681733662109124E-2,-3.121356029589821E-2,-2.8092204266308388E-2,-2.5282983839677548E-2,-2.2754685455709796E-2,-2.0479216910138816E-2,-1.8431295219124934E-2,-1.6588165697212439E-2,-1.4929349127491193E-2,-1.3436414214742077E-2,-1.209277279326787E-2,-1.0883495513941084E-2,-9.795145962546976E-3,-8.8156313662922769E-3,-7.9340682296630497E-3,-7.140661406696747E-3,-6.4265952660270742E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,-5.5972441795056194E-7,-5.0375197615550574E-7,-4.5337677853995514E-7,-4.0803910068595958E-7,-3.6723519061736369E-7,-3.3051167155562729E-7,-2.9746050440006461E-7,-2.6771445396005813E-7,-2.4094300856405231E-7,-2.1684870770764707E-7,-1.9516383693688234E-7,-1.7564745324319408E-7,-1.5808270791887468E-7,-1.4227443712698725E-7,-1.2804699341428854E-7,-1.1524229407285966E-7,-1.0371806466557368E-7,-9.3346258199016311E-8,-8.4011632379114649E-8,-7.5610469141203205E-8,-6.8049422227082872E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Existing lights - luminaires",null,null,null,0.22091524181923491,0.19253871109115889,0.13734669438709141,5.5522150455670993E-2,1.9201021149550419E-2,3.937188349210094E-2,5.7526219324814359E-2,7.3865121574256426E-2,8.8570133598754222E-2,0.10180464442080232,0.11371570416064559,0.1244356579265045,5.6765813298866187E-2,-7.8148462953111633E-2,-7.0333616657800468E-2,-6.3300254992020424E-2,-5.6970229492818387E-2,-5.1273206543536551E-2,-4.6145885889182899E-2,-4.1531297300264614E-2,-3.7378167570238159E-2,-6.4689663886468102E-2,-9.0666862490778932E-2,-0.11678027298993413,-6.4266028270739878E-2,-6.8049422227082872E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy efficient lights - luminaires & ballasts",null,"Initial Asset Base",null,null,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.53959845003498463,0.31412950493262137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.65683731388764388,0.5911535824988795,0.5320382242489915,0.47883440182409243,0.43095096164168317,0.38785586547751483,0.34907027892976333,0.31416325103678699,0.2827469259331083,0.25447223333979746,0.22902501000581774,0.20612250900523599,0.18551025810471239,0.16695923229424114,0.15026330906481702,0.13523697815833532,0.12171328034250176,0.10954195230825158,9.8587757077426383E-2,8.8728981369683713E-2,0.79856083232715314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.2285802167232909,1.1057221950509617,0.99514997554586548,0.89563497799127889,0.80607148019215102,0.72546433217293593,0.65291789895564234,0.58762610906007795,0.52886349815407019,0.47597714833866323,0.42837943350479685,0.38554149015431727,0.34698734113888552,0.31228860702499706,0.28105974632249747,0.25295377169024763,0.22765839452122291,0.20489255506910065,0.18440329956219054,0.16596296960597157,1.4936667264537444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.443282171119485,1.2989539540075365,1.1690585586067828,1.0521527027461044,0.9469374324714942,0.85224368922434468,0.76701932030191022,0.69031738827171907,0.62128564944454723,0.55915708450009249,0.50324137605008323,0.45291723844507498,0.40762551460056751,0.3668629631405107,0.33017666682645963,0.29715900014381358,0.26744310012943212,0.24069879011648895,0.21662891110483998,0.19496601999435603,1.7546941799492046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.90681908916082732,0.81613718024474469,0.73452346222027021,0.6610711159982432,0.59496400439841879,0.53546760395857695,0.48192084356271919,0.43372875920644732,0.39035588328580256,0.35132029495722233,0.31618826546150008,0.28456943891535008,0.25611249502381511,0.23050124552143361,0.20745112096929025,0.18670600887236122,0.16803540798512506,0.15123186718661252,0.13610868046795127,0.12249781242115612,1.102480311790405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.33882247522107178,0.30494022769896456,0.27444620492906813,0.24700158443616127,0.22230142599254521,0.20007128339329064,0.18006415505396156,0.16205773954856539,0.14585196559370886,0.13126676903433795,0.11814009213090415,0.10632608291781374,9.5693474626032379E-2,8.6124127163429126E-2,7.7511714447086225E-2,6.9760543002377592E-2,6.2784488702139818E-2,5.6506039831925842E-2,5.0855435848733248E-2,4.5769892263859906E-2,0.41192903037473894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy efficient lights - luminaires & ballasts",null,null,null,0.53959845003498463,1.1964357639226284,2.3593322492571551,3.6206410404544229,4.2193558705733061,4.1902026037405458,3.8251421883699894,3.4965878145364893,3.2008888780863392,2.9347598352812034,2.6952436967565814,2.4796791720844218,2.2856710998794783,2.1110638348950284,1.9539172964090241,1.8124854117716205,1.4597277704955938,1.0310384390066749,0.92793459510600729,0.8351411355954067,0.75162702203586584,1.3951690689267169,1.8812474667479775,1.928047428219094,1.1482502040542648,0.41192903037473894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replaced self-funded energy efficient lights",null,"Initial Asset Base",null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replaced self-funded energy efficient lights",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Smart lighting control",null,"Initial Asset Base",null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.32058456513510575,0.19235073908106343,0.11541044344863804,6.9246266069182827E-2,4.1547759641509696E-2,6.2321639462264544E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Smart lighting control",null,null,null,0,0.32058456513510575,0.19235073908106343,0.11541044344863804,6.9246266069182827E-2,4.1547759641509696E-2,6.2321639462264544E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Smart lighting control devices",null,"Initial Asset Base",null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.12425858992158492,0.11183273092942643,0.10064945783648378,9.0584512052835409E-2,8.1526060847551873E-2,7.3373454762796678E-2,6.6036109286517014E-2,5.9432498357865307E-2,5.3489248522078772E-2,4.8140323669870894E-2,4.3326291302883804E-2,3.8993662172595422E-2,3.5094295955335884E-2,3.1584866359802302E-2,2.8426379723822073E-2,2.5583741751439862E-2,2.3025367576295877E-2,2.0722830818666285E-2,1.8650547736799663E-2,1.6785492963119687E-2,0.15106943666807715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.14955876175648472,0.13460288558083627,0.12114259702275264,0.10902833732047737,9.8125503588429641E-2,8.8312953229586669E-2,7.9481657906628006E-2,7.15334921159652E-2,6.4380142904368692E-2,5.7942128613931825E-2,5.2147915752538646E-2,4.693312417728477E-2,4.2239811759556295E-2,3.8015830583600654E-2,3.4214247525240583E-2,3.0792822772716534E-2,2.7713540495444878E-2,2.4942186445900384E-2,2.2447967801310354E-2,2.0203171021179325E-2,0.18182853919061381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.15817898585890366,0.14236108727301328,0.12812497854571195,0.11531248069114075,0.10378123262202668,9.3403109359824016E-2,8.4062798423841623E-2,7.5656518581457458E-2,6.8090866723311702E-2,6.128178005098054E-2,5.5153602045882488E-2,4.9638241841294242E-2,4.4674417657164824E-2,4.0206975891448352E-2,3.6186278302303525E-2,3.2567650472073176E-2,2.9310885424865863E-2,2.6379796882379281E-2,2.3741817194141347E-2,2.1367635474727222E-2,0.192308719272545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.11230014255946763,0.10107012830352087,9.0963115473168779E-2,8.1866803925851911E-2,7.3680123533266723E-2,6.6312111179940056E-2,5.9680900061946041E-2,5.3712810055751438E-2,4.8341529050176295E-2,4.3507376145158663E-2,3.9156638530642801E-2,3.5240974677578522E-2,3.1716877209820672E-2,2.8545189488838607E-2,2.5690670539954753E-2,2.3121603485959277E-2,2.080944313736335E-2,1.8728498823627017E-2,1.6855648941264314E-2,1.5170084047137877E-2,0.13653075642424084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,7.1667617783160761E-2,6.4500856004844689E-2,5.805077040436022E-2,5.2245693363924199E-2,4.702112402753178E-2,4.2319011624778607E-2,3.8087110462300747E-2,3.4278399416070672E-2,3.0850559474463603E-2,2.7765503527017246E-2,2.4988953174315522E-2,2.2490057856883967E-2,2.0241052071195566E-2,1.8216946864076013E-2,1.6395252177668407E-2,1.4755726959901561E-2,1.3280154263911404E-2,1.1952138837520266E-2,1.0756924953768244E-2,9.68123245839142E-3,8.7131092125522724E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Smart lighting control devices",null,null,null,0,0.12425858992158492,0.26139149268591116,0.39343132927622371,0.46638833890806897,0.49141712280042282,0.4422754105203805,0.39804786946834247,0.35824308252150827,0.32241877426935744,0.29017689684242165,0.26115920715817953,0.23504328644236158,0.2115389577981254,0.1903850620183129,0.17134655581648159,0.15421190023483342,0.13879071021135012,0.12491163919021511,0.11242047527119359,0.10117842774407423,0.22702307797093624,0.23200396244412563,0.21823572827345111,0.14621198888263226,8.7131092125522724E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare straight-line tax asset class 1",null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spare straight-line tax asset class 1",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buildings - capital works",null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Buildings - capital works",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"in-house software",null,"Initial Asset Base",null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.1873415825704588E-2,2.1873415825704588E-2,2.1873415825704588E-2,2.1873415825704588E-2,2.1873415825704588E-2,-1.3877787807814457E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"in-house software",null,null,null,0,2.1873415825704588E-2,2.1873415825704588E-2,2.1873415825704588E-2,2.1873415825704588E-2,2.1873415825704588E-2,-1.3877787807814457E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity raising costs",null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.3713577107208747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity raising costs",null,null,null,0,0.3713577107208747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residual Tax Value (end period)",null,null,null,21.751637465546153,31.1177588996064,43.343366665785439,56.688239494738511,63.304989979046113,63.735206875235768,58.149036559181809,52.985573960855476,48.264975810823451,43.887899037148657,39.820965330694719,36.034078565896081,32.500099762249079,29.271872170965224,26.39360168867308,23.701780534084712,21.178447934704028,19.03286904551409,17.3390841543577,15.769770756969445,14.313022385379687,12.958092322335339,10.871661462696068,8.3301186719042697,5.7910579938466498,4.0601672967589213,3.0687701123428379,2.5843116290865193,2.1072821616037136,1.9069752846623125,1.7980052683958949,1.6952621102018441,1.598389989618882,1.5070534187835176,1.420936080567317,1.3397397331063279,1.2631831769288238,0.98999384960678105,0.72882803836501009,0.47722581194067121,0.23450024856862217,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15,5.8841820305133297E-15]
[]
[null,"Summary of Asset Roll Forward ($m Nominal)"]
[null,"RAB roll forward"]
[null,"Opening RAB",null,null,null,null,21.751637465546153,31.83834980766305,46.021578204779551,61.811057796872468,71.660463979735454,0,0,0,0,0]
[null,"Net Capex",null,null,null,null,10.661016706349663,15.163138117000548,17.158680688296368,11.663219466676654,6.0566320449123925,0,0,0,0,0]
[null,"Straight-line Depreciation",null,null,null,null,-1.1441753425681314,-1.8140423952844931,-2.5749200604716229,-3.4332006993331512,-4.0452278232433372,0,0,0,0,0]
[null,"Inflation on Opening RAB",null,null,null,null,0.56987097833536426,0.83413267540044189,1.2057189642681778,1.6193874155194792,1.8774319303906535,0,0,0,0,0]
[null,"Closing RAB",null,null,null,null,31.838349807663047,46.021578204779544,61.811057796872468,71.660463979735454,75.549300131795164,0,0,0,0,0]
[]
[null,"Check",null,null,null,null,"ok","ok","ok","ok","ok","","","","",""]
[]
[null,"TAB roll forward"]
[null,"Opening TAB",null,null,null,null,21.751637465546153,31.1177588996064,43.343366665785439,56.688239494738511,63.304989979046113,0,0,0,0,0]
[null,"Net Capex (without cap cons)",null,null,null,null,10.481085833134316,14.902633281423691,16.858916415559701,11.454453318816391,5.9437057859470173,0,0,0,0,0]
[null,"Capital Contributions",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Depreciation",null,null,null,null,-1.1149643990740672,-2.6770255152446554,-3.5140435866066344,-4.8377028345087867,-5.5134888897573635,0,0,0,0,0]
[null,"Closing TAB",null,null,null,null,31.1177588996064,43.343366665785432,56.688239494738511,63.304989979046113,63.735206875235768,0,0,0,0,0]
[]
[null,"Check",null,null,null,null,"ok","ok","ok","ok","ok","","","","",""]

{"sheet":"Analysis","index":8,"n_rows":168,"n_cols":61,"rows_kept":168,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Cash Flow Analysis\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Jemena Electricity - Cash Flow Analysis - DNSP PTRM - version 5"}]
[]
[null,"Year",null,null,null,{"$f":"Assets!F4","v":"2025-26"},{"$f":"Assets!G4","v":"2026-27"},{"$f":"Assets!H4","v":"2027-28"},{"$f":"Assets!I4","v":"2028-29"},{"$f":"Assets!J4","v":"2029-30"},{"$f":"Assets!K4","v":"2030-31"},{"$f":"Assets!L4","v":"2031-32"},{"$f":"Assets!M4","v":"2032-33"},{"$f":"Assets!N4","v":"2033-34"},{"$f":"Assets!O4","v":"2034-35"},{"$f":"Assets!P4","v":"2035-36"},{"$f":"Assets!Q4","v":"2036-37"},{"$f":"Assets!R4","v":"2037-38"},{"$f":"Assets!S4","v":"2038-39"},{"$f":"Assets!T4","v":"2039-40"},{"$f":"Assets!U4","v":"2040-41"},{"$f":"Assets!V4","v":"2041-42"},{"$f":"Assets!W4","v":"2042-43"},{"$f":"Assets!X4","v":"2043-44"},{"$f":"Assets!Y4","v":"2044-45"},{"$f":"Assets!Z4","v":"2045-46"},{"$f":"Assets!AA4","v":"2046-47"},{"$f":"Assets!AB4","v":"2047-48"},{"$f":"Assets!AC4","v":"2048-49"},{"$f":"Assets!AD4","v":"2049-50"},{"$f":"Assets!AE4","v":"2050-51"},{"$f":"Assets!AF4","v":"2051-52"},{"$f":"Assets!AG4","v":"2052-53"},{"$f":"Assets!AH4","v":"2053-54"},{"$f":"Assets!AI4","v":"2054-55"},{"$f":"Assets!AJ4","v":"2055-56"},{"$f":"Assets!AK4","v":"2056-57"},{"$f":"Assets!AL4","v":"2057-58"},{"$f":"Assets!AM4","v":"2058-59"},{"$f":"Assets!AN4","v":"2059-60"},{"$f":"Assets!AO4","v":"2060-61"},{"$f":"Assets!AP4","v":"2061-62"},{"$f":"Assets!AQ4","v":"2062-63"},{"$f":"Assets!AR4","v":"2063-64"},{"$f":"Assets!AS4","v":"2064-65"},{"$f":"Assets!AT4","v":"2065-66"},{"$f":"Assets!AU4","v":"2066-67"},{"$f":"Assets!AV4","v":"2067-68"},{"$f":"Assets!AW4","v":"2068-69"},{"$f":"Assets!AX4","v":"2069-70"},{"$f":"Assets!AY4","v":"2070-71"},{"$f":"Assets!AZ4","v":"2071-72"},{"$f":"Assets!BA4","v":"2072-73"},{"$f":"Assets!BB4","v":"2073-74"},{"$f":"Assets!BC4","v":"2074-75"},{"$f":"Assets!BD4","v":"2075-76"},{"$f":"Assets!BE4","v":"2076-77"},{"$f":"Assets!BF4","v":"2077-78"},{"$f":"Assets!BG4","v":"2078-79"},{"$f":"Assets!BH4","v":"2079-80"},{"$f":"Assets!BI4","v":"2080-81"}]
[]
[null,"Inflation Assumption (CPI % increase)",null,null,null,null,{"$f":"WACC!G6","v":2.6198992109813357E-2},{"$f":"G6","v":2.6198992109813357E-2},{"$f":"H6","v":2.6198992109813357E-2},2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,{"$f":"P6","v":2.6198992109813357E-2},{"$f":"Q6","v":2.6198992109813357E-2},{"$f":"R6","v":2.6198992109813357E-2},2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,{"$f":"AQ6","v":2.6198992109813357E-2},2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2,2.6198992109813357E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F7*(1+G6)","v":1.0261989921098134},{"$f":"G7*(1+H6)","v":1.0530843714071967},1.0806741205446615,1.1089866933020907,1.1380410269298,1.1678565548149777,1.1984532194799691,1.2298514859211052,1.2620723552969944,{"$f":"O7*(1+P6)","v":1.2951373789754339},{"$f":"P7*(1+Q6)","v":1.3290686729483356},{"$f":"Q7*(1+R6)","v":1.3638889326243091},{"$f":"R7*(1+S6)","v":1.3996214480087952},1.4362901192819031,1.4739194727843725,1.5125346774223505,1.5521615615019577,1.592826630004903,1.6345570823167019,1.6773808304193567,1.7213265175606656,1.76642353741265,1.8127020537319127,1.8601930205350776,1.9089282028028061,1.9589401977262371,2.0102624565100631,2.0629293067468244,2.1169759753773874,2.172438612252964,2.2293543143144334,2.2877611504051356,2.3476981867337372,2.4092055130041974,2.4723242692303131,2.537096673252778,{"$f":"AP7*(1+AQ6)","v":2.6035660489771613},2.6717768553516916,2.7417747161042327,2.8136064502583333,2.8873201034487712,2.9629649800575311,3.0405916761917116,3.1202521135254222,3.2019995740283034,3.2858887356038968,3.3719757086617079,3.4603180736474184,3.5509749195563516,3.6440068834559534,3.7394761910437215,3.8374466982677107,3.9379839340374558,4.0411551440538753,4.1470293357874741]
[]
[null,"Time Varying WACC"]
[null,"Time Varying Return on Debt",null,null,null,null,{"$f":"WACC!G14","v":4.729557038076064E-2},{"$f":"WACC!H14","v":4.8385687104670463E-2},{"$f":"WACC!I14","v":4.9431019175614807E-2},{"$f":"WACC!J14","v":5.0980643432656521E-2},{"$f":"WACC!K14","v":5.3675908749867246E-2},{"$f":"WACC!L14","v":5.3675908749867246E-2},{"$f":"WACC!M14","v":5.3675908749867246E-2},{"$f":"WACC!N14","v":5.3675908749867246E-2},{"$f":"WACC!O14","v":5.3675908749867246E-2},{"$f":"WACC!P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2},{"$f":"WACC!$P14","v":5.3675908749867246E-2}]
[null,"Time Varying Nominal Vanilla WACC",null,null,null,null,{"$f":"WACC!G18","v":6.1735348036915577E-2},{"$f":"WACC!H18","v":6.2389418071261471E-2},{"$f":"WACC!I18","v":6.3016617313828086E-2},{"$f":"WACC!J18","v":6.3946391868053107E-2},{"$f":"WACC!K18","v":6.5563551058379549E-2},{"$f":"WACC!L18","v":6.5563551058379549E-2},{"$f":"WACC!M18","v":6.5563551058379549E-2},{"$f":"WACC!N18","v":6.5563551058379549E-2},{"$f":"WACC!O18","v":6.5563551058379549E-2},{"$f":"WACC!P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2},{"$f":"WACC!$P18","v":6.5563551058379549E-2}]
[null,"Cumulative Discount Factor",null,null,null,1,{"$f":"F12*(1+G11)","v":1.0617353480369156},{"$f":"G12*(1+H11)","v":1.1279763985466269},1.1990576555928696,1.2757330663098003,1.359374656339666,1.448500086028059,1.5434688953764271,1.6446641971054603,1.7524942221662732,1.8673939665807868,1.9898269462548164,{"$f":"Q12*(1+R11)","v":2.1202870668429337},2.2593006162083125,2.4074283875153148,2.5652679415195676,2.7334560171818101,2.9126711003301446,3.1036361607329068,3.3071215686237521,3.5239482024444841,3.7549907603425381,4.001181288782,4.2635129425028921,4.5430439909967433,4.8409020876609228,5.1582888188538965,5.496484551202693,5.8568535967170652,6.2408497165468786,6.6500219855853739,7.0860210415766476,7.5506057439368108,8.0456502691511069,8.5731516713704607,9.1352379387075899,9.7341765777324909,10.372383760797938,11.052434073096121,11.777070898766933,12.549217487956396,13.371988749470736,14.248703816598738,15.182899436794038,16.178344239232526,17.23905393780149,18.369307530850698,19.573664563056706,20.85698351903627,22.224441422910388,23.681554722885341,25.234201545101044,26.88864540652072,28.651560482521806,30.530058531119877,32.531717582440272]
[null,"Inverse Cumulative Discount Factor",null,null,null,{"$f":"1/F12","v":1},{"$f":"1/G12","v":0.94185429716448588},0.8865433720851591,0.83398825347189309,0.78386304032442389,0.73563236988150138,0.69036930659914986,0.64789125520803981,0.6080268554273619,0.57061529068203798,0.53550563935418938,0.50255626595175296,{"$f":"1/R12","v":0.47163424973816426},0.4426148485181477,0.41538099541647883,0.38982282661967771,0.36583723817550168,0.34332747006232606,0.32220271585051241,0.30237775638110176,0.28377261598406084,0.26631223984923413,0.24992619124848756,0.23454836738761034,0.22011673274169641,0.20657306879825582,0.19386273919849775,0.1819344693293441,0.17074013947702718,0.16023459070783547,0.15037544269291225,0.14112292274219651,0.13243970535781277,0.12429076165965508,0.11664321807573305,0.10946622372722513,0.10273082597325793,9.6409853613348279E-2,9.0477807276335989E-2,8.4910756553626648E-2,7.968624346177039E-2,7.47831918449363E-2,7.0181822351803702E-2,6.5863572643879417E-2,6.1811022513354449E-2,5.8007823608418434E-2,5.4438633482537663E-2,5.1089053701645522E-2,4.794557175956414E-2,4.4995506567338764E-2,4.2226957296584149E-2,3.9628755370472168E-2,3.7190419408688086E-2,3.4902112944599509E-2,3.2754604744064962E-2,3.0739231565804954E-2]
[]
[null,"Annual Building Blocks ($m Nominal)"]
[]
[null,"RAB (start period)",null,"(nominal value)",null,null,{"$f":"Assets!F774","v":21.751637465546153},{"$f":"Assets!G774","v":31.83834980766305},{"$f":"Assets!H774","v":46.021578204779551},{"$f":"Assets!I774","v":61.811057796872468},{"$f":"Assets!J774","v":71.660463979735454},{"$f":"Assets!K774","v":75.549300131795164},{"$f":"Assets!L774","v":73.107845568780178},{"$f":"Assets!M774","v":70.703003249494216},{"$f":"Assets!N774","v":68.121971751802349},{"$f":"Assets!O774","v":65.357169770870883},{"$f":"Assets!P774","v":62.40073969076974},{"$f":"Assets!Q774","v":59.244538310038465},{"$f":"Assets!R774","v":55.880127270947014},{"$f":"Assets!S774","v":52.298763183291413},{"$f":"Assets!T774","v":48.491388899542123},{"$f":"Assets!U774","v":44.448622290900971},{"$f":"Assets!V774","v":40.160738993248479},{"$f":"Assets!W774","v":35.967634519284665},{"$f":"Assets!X774","v":32.027607847301468},{"$f":"Assets!Y774","v":27.856443996433548},{"$f":"Assets!Z774","v":23.444736228255472},{"$f":"Assets!AA774","v":18.782743559808381},{"$f":"Assets!AB774","v":14.544181082255282},{"$f":"Assets!AC774","v":11.278716739256723},{"$f":"Assets!AD774","v":9.2649056889284864},{"$f":"Assets!AE774","v":8.0309380646046939},{"$f":"Assets!AF774","v":7.0859597871054634},{"$f":"Assets!AG774","v":6.0859542197422227},{"$f":"Assets!AH774","v":5.0286866644312394},{"$f":"Assets!AI774","v":4.4828298159998834},{"$f":"Assets!AJ774","v":4.0889959524049928},{"$f":"Assets!AK774","v":3.6714490312905426},{"$f":"Assets!AL774","v":3.229216858760827},{"$f":"Assets!AM774","v":2.7612925762585938},{"$f":"Assets!AN774","v":2.2666335115080898},{"$f":"Assets!AO774","v":1.7441599930432172},{"$f":"Assets!AP774","v":1.1927541272014335},{"$f":"Assets!AQ774","v":0.73451826100592266},{"$f":"Assets!AR774","v":0.37695119963321833},{"$f":"Assets!AS774","v":0.1289682472032217},{"$f":"Assets!AT774","v":-1.0317945577109122E-5},{"$f":"Assets!AU774","v":-1.0588265355719969E-5},{"$f":"Assets!AV774","v":-1.0865667236231087E-5},{"$f":"Assets!AW774","v":-1.1150336766420963E-5},{"$f":"Assets!AX774","v":-1.1442464351386186E-5},{"$f":"Assets!AY774","v":-1.1742245384644975E-5},{"$f":"Assets!AZ774","v":-1.2049880378828782E-5},{"$f":"Assets!BA774","v":-1.2365575099797912E-5},{"$f":"Assets!BB774","v":-1.2689540704270821E-5},{"$f":"Assets!BC774","v":-1.3021993881059168E-5},{"$f":"Assets!BD774","v":-1.3363156996003075E-5},{"$f":"Assets!BE774","v":-1.3713258240703556E-5},{"$f":"Assets!BF774","v":-1.4072531785151581E-5},{"$f":"Assets!BG774","v":-1.4441217934355866E-5},{"$f":"Assets!BH774","v":-1.4819563289074152E-5}]
[null," - Equity",null,{"$f":"WACC!G8","v":0.4},null,null,{"$f":"$D18*G$17","v":8.7006549862184617},{"$f":"$D18*H$17","v":12.73533992306522},{"$f":"$D18*I$17","v":18.40863128191182},24.724423118748987,28.664185591894181,30.219720052718067,29.243138227512073,28.281201299797686,27.24878870072094,26.142867908348354,24.960295876307896,23.697815324015387,22.352050908378807,20.919505273316567,19.39655555981685,17.779448916360391,16.064295597299392,{"$f":"$D18*X$17","v":14.387053807713867},12.811043138920589,11.142577598573419,9.3778944913021896,7.5130974239233526,5.8176724329021132,4.5114866957026889,3.7059622755713946,3.2123752258418778,2.8343839148421854,2.4343816878968894,2.011474665772496,1.7931319263999534,1.6355983809619972,1.4685796125162172,1.2916867435043309,1.1045170305034375,0.90665340460323596,0.69766399721728689,{"$f":"$D18*AQ$17","v":0.47710165088057344},0.29380730440236907,0.15078047985328735,5.1587298881288685E-2,-4.1271782308436491E-6,-4.2353061422879882E-6,-4.3462668944924351E-6,-4.4601347065683856E-6,-4.5769857405544745E-6,-4.6968981538579904E-6,-4.8199521515315134E-6,-4.946230039919165E-6,-5.0758162817083286E-6,-5.2087975524236677E-6,-5.3452627984012304E-6,-5.4853032962814232E-6,{"$f":"$D18*BG$17","v":-5.6290127140606323E-6},-5.7764871737423469E-6,-5.9278253156296613E-6]
[null," - Debt",null,{"$f":"WACC!G9","v":0.6},null,null,{"$f":"$D19*G$17","v":13.050982479327692},19.103009884597828,27.612946922867732,37.086634678123481,42.996278387841272,45.329580079077097,43.864707341268108,42.42180194969653,40.873183051081405,39.214301862522525,37.440443814461844,35.546722986023077,33.528076362568207,31.379257909974847,29.094833339725273,26.669173374540581,24.096443395949088,21.5805807115708,19.216564708380879,16.713866397860127,14.066841736953283,11.269646135885028,8.7265086493531694,6.7672300435540338,5.5589434133570919,4.8185628387628165,4.2515758722632775,3.6515725318453334,3.0172119986587433,2.6896978895999299,2.4533975714429954,2.2028694187743256,1.9375301152564961,1.6567755457551563,1.3599801069048538,1.0464959958259303,0.71565247632086004,0.44071095660355358,0.22617071977993097,7.7380948321933013E-2,-6.1907673462654728E-6,-6.352959213431981E-6,-6.5194003417386518E-6,-6.6902020598525775E-6,-6.8654786108317117E-6,-7.0453472307869848E-6,-7.2299282272972688E-6,-7.4193450598787471E-6,-7.6137244225624929E-6,-7.8131963286355011E-6,-8.0178941976018448E-6,-8.2279549444221331E-6,-8.4435190710909484E-6,-8.6647307606135187E-6,-8.8917379734444911E-6]
[]
[null,"Revenue Building Blocks"]
[]
[null,"Nominal Vanilla WACC",null,null,null,null,{"$f":"SUM(G25:G26)","v":1.3428449093083041},{"$f":"SUM(H25:H26)","v":1.9863761168493572},{"$f":"SUM(I25:I26)","v":2.9001241819090042},3.9525941236576863,4.6983144890025539,4.9532803966157921,4.7932099657168461,4.6355399635289887,4.4663183731467822,4.2850481373036731,4.0912140827964327,3.8842823124203298,3.6636995774774817,3.4288926302578271,3.1792676520068692,2.9142095170441129,2.6330806615261011,2.3581658422542549,2.0998437023743071,1.8263673882650611,1.5371201607514684,1.2314633663999461,0.95356815898876213,0.73947272080725823,0.60744011718713398,0.52653681784539375,0.46458068629951327,0.39901677022502968,0.32969855488002986,0.29391024152733458,0.26808909490301203,0.24071323602125561,0.21171892439794548,0.1810401468106547,0.14860854196239476,0.11435332275787188,7.8201196118864114E-2,4.8157625508773963E-2,2.4714259223669932E-2,8.455616260418141E-3,-6.7648115166237534E-7,-6.9420427626941747E-7,-7.1239172862599865E-7,-7.3105567390336753E-7,-7.502085957357959E-7,-7.6986330481619238E-7,-7.9003294746470666E-7,-8.1073101442182715E-7,-8.3197134987184548E-7,-8.5376816070272881E-7,-8.7613602600858944E-7,-8.9908990684111157E-7,-9.2264515621645469E-7,-9.4681752938432716E-7,-9.7162319436610014E-7]
[null,"Return on Capital"]
[null," - Return on Equity",null,{"$f":"WACC!$G$10","v":8.3395014521147989E-2},null,null,{"$f":"$D25*G18","v":0.72559124891918725},1.0620638578157797,1.5351880730694953,2.0618936250150788,2.390450173672896,2.5201739926214501,2.4387319371273071,2.3585111930721374,2.272413129380316,2.1801848488411646,2.0815642370568472,1.9762796530657465,{"$f":"$D25*S18","v":1.8640496100816897},1.7445824460434671,1.6175760325711799,1.4827174005578836,1.3396821646087964,1.1998085612108353,1.0683771286013357,0.92923542063604858,0.78206964727993988,0.62655486876688748,0.48516487702115407,0.37623549850009169,0.30905877778610308,0.26789607860645948,0.23637348773677233,0.20301529621217784,0.1677469589610186,0.1495382630404582,0.1364007507310919,0.12247221811125182,0.10772023473131803,9.2111213797689426E-2,7.561037384253512E-2,5.818169917881779E-2,3.9787899103249098E-2,{"$f":"$D25*AR18","v":2.4502064417054915E-2},1.257434030687056E-2,4.3021235393118709E-3,-3.4418608849257201E-7,-3.5320341723761404E-7,-3.6245699077898139E-7,-3.7195299862054662E-7,-3.8169779229662768E-7,-3.916978897453403E-7,-4.0195997966820906E-7,-4.1249092600399718E-7,-4.2329777251974545E-7,-4.3438774752209189E-7,-4.4576826869202276E-7,-4.5744694804629019E-7,-4.6943159702881311E-7,-4.8173023173546818E-7,-4.9435107827576425E-7]
[null," - Return on Debt",null,null,null,null,{"$f":"G10*G19","v":0.61725366038911689},{"$f":"H10*H19","v":0.9243122590335775},{"$f":"I10*I19","v":1.3649361088395087},1.8907004986426075,2.3078643153296574,2.4331064039943424,2.354478028589539,2.2770287704568513,2.1939052437664661,2.1048632884625085,2.0096498457395855,1.9080026593545834,1.799649967395792,1.68431018421436,1.5616916194356891,1.4314921164862293,1.2933984969173045,1.1583572810434195,1.0314665737729714,0.89713196762901248,0.75505051347152852,0.60490849763305876,0.468403281967608,0.36323722230716649,0.29838133940103084,0.25864073923893421,0.22820719856274094,0.19600147401285181,0.16195159591901129,0.14437197848687636,0.13168834417192013,0.1182410179100038,0.10399868966662745,8.8928933012965269E-2,7.2998168119859638E-2,5.6171623579054093E-2,3.8413297015615015E-2,2.3655561091719048E-2,1.213991891679937E-2,4.1534927211062693E-3,-3.3229506316980333E-7,-3.4100085903180343E-7,-3.4993473784701721E-7,-3.5910267528282086E-7,-3.6851080343916828E-7,-3.7816541507085208E-7,-3.8807296779649766E-7,-3.9824008841782997E-7,-4.0867357735210008E-7,-4.1938041318063693E-7,-4.3036775731656668E-7,-4.4164295879482143E-7,-4.5321355918764158E-7,-4.6508729764885903E-7,-4.77272116090336E-7]
[]
[null,"Return of Capital (regulatory depreciation)",null,null,null,null,{"$f":"Assets!G$773","v":0.5743043642327671},{"$f":"Assets!H$773","v":0.97990971988405118},{"$f":"Assets!I$773","v":1.3692010962034451},{"$f":"Assets!J$773","v":1.813813283813672},{"$f":"Assets!K$773","v":2.1677958928526837},{"$f":"Assets!L$773","v":2.4414545630149842},{"$f":"Assets!M$773","v":2.4048423192859665},{"$f":"Assets!N$773","v":2.581031497691864},{"$f":"Assets!O$773","v":2.764801980931459},{"$f":"Assets!P$773","v":2.9564300801011454},{"$f":"Assets!Q$773","v":3.1562013807312823},{"$f":"Assets!R$773","v":3.3644110390914426},{"$f":"Assets!S$773","v":3.5813640876556083},{"$f":"Assets!T$773","v":3.8073742837492901},{"$f":"Assets!U$773","v":4.042766608641152},{"$f":"Assets!V$773","v":4.2878832976524883},{"$f":"Assets!W$773","v":4.1931044739638166},{"$f":"Assets!X$773","v":3.9400266719831922},{"$f":"Assets!Y$773","v":4.1711638508679165},{"$f":"Assets!Z$773","v":4.4117077681780765},{"$f":"Assets!AA$773","v":4.6619926684470903},{"$f":"Assets!AB$773","v":4.2385624775530975},{"$f":"Assets!AC$773","v":3.2654643429985617},{"$f":"Assets!AD$773","v":2.0138110503282367},{"$f":"Assets!AE$773","v":1.2339676243237938},{"$f":"Assets!AF$773","v":0.94497827749923058},{"$f":"Assets!AG$773","v":1.0000055673632402},{"$f":"Assets!AH$773","v":1.0572675553109843},{"$f":"Assets!AI$773","v":0.54585684843135562},{"$f":"Assets!AJ$773","v":0.3938338635948912},{"$f":"Assets!AK$773","v":0.4175469211144503},{"$f":"Assets!AL$773","v":0.44223217252971569},{"$f":"Assets!AM$773","v":0.46792428250223322},{"$f":"Assets!AN$773","v":0.49465906475050408},{"$f":"Assets!AO$773","v":0.52247351846487256},{"$f":"Assets!AP$773","v":0.55140586584178375},{"$f":"Assets!AQ$773","v":0.45823586619551077},{"$f":"Assets!AR$773","v":0.35756706137270428},{"$f":"Assets!AS$773","v":0.24798295242999666},{"$f":"Assets!AT$773","v":0.1289785651487988},{"$f":"Assets!AU$773","v":2.7031977861084865E-7},{"$f":"Assets!AV$773","v":2.774018805111176E-7},{"$f":"Assets!AW$773","v":2.8466953018987573E-7},{"$f":"Assets!AX$773","v":2.9212758496522457E-7},{"$f":"Assets!AY$773","v":2.997810332587873E-7},{"$f":"Assets!AZ$773","v":3.0763499418380601E-7},{"$f":"Assets!BA$773","v":3.1569472096913006E-7},{"$f":"Assets!BB$773","v":3.2396560447291003E-7},{"$f":"Assets!BC$773","v":3.3245317678834666E-7},{"$f":"Assets!BD$773","v":3.4116311494390698E-7},{"$f":"Assets!BE$773","v":3.5010124470048175E-7},{"$f":"Assets!BF$773","v":3.5927354444802548E-7},{"$f":"Assets!BG$773","v":3.6868614920428392E-7},{"$f":"Assets!BH$773","v":3.7834535471828445E-7},{"$f":"Assets!BI$773","v":3.8825762168133341E-7}]
[]
[null,"Opex",null,null,null,null,{"$f":"'PTRM input'!G341*G$7","v":4.0879776712343583},{"$f":"'PTRM input'!H341*H$7","v":3.7865836586586243},{"$f":"'PTRM input'!I341*I$7","v":3.0839235052038925},{"$f":"'PTRM input'!J341*J$7","v":2.1469505712401395},{"$f":"'PTRM input'!K341*K$7","v":1.6499738655913572},{"$f":"'PTRM input'!L341*L$7","v":0},{"$f":"'PTRM input'!M341*M$7","v":0},{"$f":"'PTRM input'!N341*N$7","v":0},{"$f":"'PTRM input'!O341*O$7","v":0},{"$f":"'PTRM input'!P341*P$7","v":0}]
[]
[null,"Revenue Adjustments",null,null,null,null,{"$f":"'PTRM input'!G359*Analysis!G$7","v":0},{"$f":"'PTRM input'!H359*Analysis!H$7","v":0},{"$f":"'PTRM input'!I359*Analysis!I$7","v":0},{"$f":"'PTRM input'!J359*Analysis!J$7","v":0},{"$f":"'PTRM input'!K359*Analysis!K$7","v":0},{"$f":"'PTRM input'!L359*Analysis!L$7","v":0},{"$f":"'PTRM input'!M359*Analysis!M$7","v":0},{"$f":"'PTRM input'!N359*Analysis!N$7","v":0},{"$f":"'PTRM input'!O359*Analysis!O$7","v":0},{"$f":"'PTRM input'!P359*Analysis!P$7","v":0}]
[]
[null,"Tax Payable",null,null,null,null,{"$f":"G59","v":6.3696170176080688E-2},{"$f":"H59","v":0},{"$f":"I59","v":0},0,0,0,0,0,0,0,{"$f":"Q59","v":0},{"$f":"R59","v":0.37886784221679537},{"$f":"S59","v":0.76366915262460733},0.92090226664774266,1.0224528656569341,1.1184620317438649,1.1666616817621147,1.1869289352598056,1.2641426803952922,1.3378397763114929,1.408426723082439,0.95706767623905165,0.4164476794126013,0,0,0,0.21923742341889038,0.26977728497371628,0.17679572805429614,0.14962185202144609,0.15540913214173069,0.16113625834374465,0.16681100335184396,0.17244073719816055,0.17803244943045413,0.18359276998040094,7.7440104928834796E-2,{"$f":"AR59","v":4.1642932680133721E-2},3.0844086036262777E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Value of Imputation Credits",null,{"$f":"WACC!$G$7","v":0.56999999999999995},null,null,{"$f":"-G34*$D$35","v":-3.630681700036599E-2},{"$f":"-H34*$D$35","v":0},0,0,0,0,0,0,0,0,0,-0.21595467006357333,{"$f":"-S34*$D$35","v":-0.43529141699602614},-0.52491429198921324,-0.58279813342445241,-0.63752335809400296,-0.66499715860440534,-0.67654949309808909,-0.72056132782531646,-0.76256867249755089,-0.80280323215699012,-0.54552857545625943,-0.23737517726518273,0,0,0,-0.1249653313487675,-0.15377305243501826,-0.10077356499094879,-8.528445565222427E-2,-8.8583205320786479E-2,-9.1847667255934448E-2,-9.5082271910551047E-2,-9.8291220202951501E-2,-0.10147849617535884,-0.10464787888882852,{"$f":"-AQ34*$D$35","v":-4.4140859809435828E-2},-2.3736471627676219E-2,-1.7581129040669782E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Revenue Subtotal",null,null,null,null,{"$f":"SUM(G25:G36)","v":6.0325162979511449},{"$f":"SUM(H25:H36)","v":6.7528694953920327},7.3532487833163414,7.9133579787114972,8.5160842474465959,7.3947349596307763,7.198052285002813,7.2165714612208527,7.2311203540782412,7.2414782174048185,7.247415463527715,7.411606523664994,7.5734414007616699,7.6322548886656465,7.661688992880503,7.6830314883464625,7.3278496586476267,6.808571956399164,6.8145889058122,6.81334626025708,6.8047363201240065,5.8815649447358362,4.3981050041347425,2.7532837711354947,1.8414077415109278,1.4715150953446243,1.5588583457328762,1.5722885580747119,0.9515775663747329,0.75208150149144748,0.75246194283840662,0.75223399963878157,{"$f":"SUM(AM25:AM36)","v":0.75137193834147165},0.74984872855636775,0.74763601368236265,0.74470407969122809,0.56973630743377379,0.42363114793393575,0.27402350735322589,0.13743418140921693,-4.0616137305152669E-7,-4.1680239575829987E-7,-4.2772219843612292E-7,-4.3892808893814296E-7,-4.504275624770086E-7,-4.6222831063238637E-7,-4.7433822649557661E-7,-4.8676540994891717E-7,-4.9951817308349882E-7,-5.1260504575882183E-7,-5.2603478130810769E-7,-5.3981636239308614E-7,-5.5395900701217077E-7,-5.6847217466604276E-7,-5.8336557268476668E-7]
[]
[null,"Additional Tax Income calculations"]
[null," - Add Capital Contributions",null,null,null,null,{"$f":"'PTRM input'!G273*Analysis!G$7","v":0},{"$f":"'PTRM input'!H273*Analysis!H$7","v":0},{"$f":"'PTRM input'!I273*Analysis!I$7","v":0},{"$f":"'PTRM input'!J273*Analysis!J$7","v":0},{"$f":"'PTRM input'!K273*Analysis!K$7","v":0},{"$f":"'PTRM input'!L273*Analysis!L$7","v":0},{"$f":"'PTRM input'!M273*Analysis!M$7","v":0},{"$f":"'PTRM input'!N273*Analysis!N$7","v":0},{"$f":"'PTRM input'!O273*Analysis!O$7","v":0},{"$f":"'PTRM input'!P273*Analysis!P$7","v":0}]
[null," - Deduct Non-tax Income Revenue Adjustments",null,null,null,null,{"$f":"-'PTRM input'!G356*Analysis!G$7","v":0},{"$f":"-'PTRM input'!H356*Analysis!H$7","v":0},{"$f":"-'PTRM input'!I356*Analysis!I$7","v":0},{"$f":"-'PTRM input'!J356*Analysis!J$7","v":0},{"$f":"-'PTRM input'!K356*Analysis!K$7","v":0},{"$f":"-'PTRM input'!L356*Analysis!L$7","v":0},{"$f":"-'PTRM input'!M356*Analysis!M$7","v":0},{"$f":"-'PTRM input'!N356*Analysis!N$7","v":0},{"$f":"-'PTRM input'!O356*Analysis!O$7","v":0},{"$f":"-'PTRM input'!P356*Analysis!P$7","v":0}]
[]
[null,"Revenue For Tax Assessment Subtotal",null,null,null,null,{"$f":"G37+G40+G41","v":6.0325162979511449},{"$f":"H37+H40+H41","v":6.7528694953920327},7.3532487833163414,7.9133579787114972,8.5160842474465959,7.3947349596307763,7.198052285002813,7.2165714612208527,7.2311203540782412,7.2414782174048185,7.247415463527715,7.411606523664994,7.5734414007616699,7.6322548886656465,7.661688992880503,7.6830314883464625,7.3278496586476267,6.808571956399164,6.8145889058122,6.81334626025708,6.8047363201240065,5.8815649447358362,4.3981050041347425,2.7532837711354947,1.8414077415109278,1.4715150953446243,1.5588583457328762,1.5722885580747119,0.9515775663747329,0.75208150149144748,0.75246194283840662,0.75223399963878157,0.75137193834147165,0.74984872855636775,0.74763601368236265,0.74470407969122809,0.56973630743377379,0.42363114793393575,0.27402350735322589,0.13743418140921693,-4.0616137305152669E-7,-4.1680239575829987E-7,-4.2772219843612292E-7,-4.3892808893814296E-7,-4.504275624770086E-7,-4.6222831063238637E-7,-4.7433822649557661E-7,-4.8676540994891717E-7,-4.9951817308349882E-7,-5.1260504575882183E-7,-5.2603478130810769E-7,-5.3981636239308614E-7,-5.5395900701217077E-7,-5.6847217466604276E-7,-5.8336557268476668E-7]
[]
[null,"Tax Expenses"]
[null," - Opex",null,null,null,null,{"$f":"G30","v":4.0879776712343583},3.7865836586586243,3.0839235052038925,2.1469505712401395,1.6499738655913572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," - Tax Depreciation",null,null,null,null,{"$f":"Assets!G779","v":1.1149643990740672},{"$f":"Assets!H779","v":2.6770255152446554},{"$f":"Assets!I779","v":3.5140435866066344},{"$f":"Assets!J779","v":4.8377028345087867},{"$f":"Assets!K779","v":5.5134888897573635},{"$f":"Assets!L779","v":5.5861703160539582},{"$f":"Assets!M779","v":5.1634625983263325},{"$f":"Assets!N779","v":4.7205981500320275},{"$f":"Assets!O779","v":4.3770767736747933},{"$f":"Assets!P779","v":4.066933706453935},{"$f":"Assets!Q779","v":3.786886764798636},{"$f":"Assets!R779","v":3.5339788036469995},{"$f":"Assets!S779","v":3.2282275912838543},{"$f":"Assets!T779","v":2.8782704822921445},{"$f":"Assets!U779","v":2.691821154588367},{"$f":"Assets!V779","v":2.5233325993806845},{"$f":"Assets!W779","v":2.1455788891899399},{"$f":"Assets!X779","v":1.693784891156392},{"$f":"Assets!Y779","v":1.5693133973882543},{"$f":"Assets!Z779","v":1.4567483715897578},{"$f":"Assets!AA779","v":1.3549300630443484},{"$f":"Assets!AB779","v":2.0864308596392718},{"$f":"Assets!AC779","v":2.5415427907917971},{"$f":"Assets!AD779","v":2.5390606780576199},{"$f":"Assets!AE779","v":1.730890697087728},{"$f":"Assets!AF779","v":0.99139718441608327},{"$f":"Assets!AG779","v":0.48445848325631841},{"$f":"Assets!AH779","v":0.47702946748280578},{"$f":"Assets!AI779","v":0.20030687694140112},{"$f":"Assets!AJ779","v":0.10897001626641754},{"$f":"Assets!AK779","v":0.10274315819405085},{"$f":"Assets!AL779","v":9.6872120582962212E-2},{"$f":"Assets!AM779","v":9.1336570835364367E-2},{"$f":"Assets!AN779","v":8.6117338216200684E-2},{"$f":"Assets!AO779","v":8.1196347460989207E-2},{"$f":"Assets!AP779","v":7.6556556177504106E-2},{"$f":"Assets!AQ779","v":0.27318932732204276},{"$f":"Assets!AR779","v":0.26116581124177091},{"$f":"Assets!AS779","v":0.25160222642433888},{"$f":"Assets!AT779","v":0.24272556337204904},{"$f":"Assets!AU779","v":0.23450024856861629},{"$f":"Assets!AV779","v":0},{"$f":"Assets!AW779","v":0},{"$f":"Assets!AX779","v":0},{"$f":"Assets!AY779","v":0},{"$f":"Assets!AZ779","v":0},{"$f":"Assets!BA779","v":0},{"$f":"Assets!BB779","v":0},{"$f":"Assets!BC779","v":0},{"$f":"Assets!BD779","v":0},{"$f":"Assets!BE779","v":0},{"$f":"Assets!BF779","v":0},{"$f":"Assets!BG779","v":0},{"$f":"Assets!BH779","v":0},{"$f":"Assets!BI779","v":0}]
[null," - Interest",null,null,null,null,{"$f":"G26","v":0.61725366038911689},0.9243122590335775,1.3649361088395087,1.8907004986426075,2.3078643153296574,2.4331064039943424,2.354478028589539,2.2770287704568513,2.1939052437664661,2.1048632884625085,2.0096498457395855,1.9080026593545834,1.799649967395792,1.68431018421436,1.5616916194356891,1.4314921164862293,1.2933984969173045,1.1583572810434195,1.0314665737729714,0.89713196762901248,0.75505051347152852,0.60490849763305876,0.468403281967608,0.36323722230716649,0.29838133940103084,0.25864073923893421,0.22820719856274094,0.19600147401285181,0.16195159591901129,0.14437197848687636,0.13168834417192013,0.1182410179100038,{"$f":"AM26","v":0.10399868966662745},8.8928933012965269E-2,7.2998168119859638E-2,5.6171623579054093E-2,3.8413297015615015E-2,2.3655561091719048E-2,1.213991891679937E-2,4.1534927211062693E-3,-3.3229506316980333E-7,-3.4100085903180343E-7,-3.4993473784701721E-7,-3.5910267528282086E-7,-3.6851080343916828E-7,-3.7816541507085208E-7,-3.8807296779649766E-7,-3.9824008841782997E-7,-4.0867357735210008E-7,-4.1938041318063693E-7,-4.3036775731656668E-7,-4.4164295879482143E-7,-4.5321355918764158E-7,-4.6508729764885903E-7,-4.77272116090336E-7]
[null," - Tax Expense Revenue Adjustments",null,null,null,null,{"$f":"'PTRM input'!G357*Analysis!G$7","v":0},{"$f":"'PTRM input'!H357*Analysis!H$7","v":0},{"$f":"'PTRM input'!I357*Analysis!I$7","v":0},{"$f":"'PTRM input'!J357*Analysis!J$7","v":0},{"$f":"'PTRM input'!K357*Analysis!K$7","v":0},{"$f":"'PTRM input'!L357*Analysis!L$7","v":0},{"$f":"'PTRM input'!M357*Analysis!M$7","v":0},{"$f":"'PTRM input'!N357*Analysis!N$7","v":0},{"$f":"'PTRM input'!O357*Analysis!O$7","v":0},{"$f":"'PTRM input'!P357*Analysis!P$7","v":0}]
[null,"Total Tax Expenses",null,null,null,null,{"$f":"SUM(G46:G49)","v":5.8201957306975425},{"$f":"SUM(H46:H49)","v":7.3879214329368565},7.962903200650036,8.8753539043915328,9.4713270706783774,8.0192767200482997,7.5179406269158715,6.9976269204888784,6.5709820174412599,6.1717969949164431,5.7965366105382214,5.441981463001583,5.0278775586796467,4.5625806665065047,4.2535127740240561,3.9548247158669136,3.4389773861072443,2.8521421721998115,2.6007799711612254,2.3538803392187702,2.109980576515877,2.6913393572723305,3.009946072759405,2.9022979003647862,2.0292720364887589,1.2500379236550174,0.71266568181905932,0.67303094149565756,0.36225847286041241,0.25334199475329389,0.23443150236597099,0.21511313849296601,0.19533526050199182,0.17504627122916594,0.15419451558084885,0.13272817975655821,0.31160262433765779,0.28482137233348997,0.26374214534113827,0.2468790560931553,0.23449991627355313,-3.4100085903180343E-7,-3.4993473784701721E-7,-3.5910267528282086E-7,-3.6851080343916828E-7,-3.7816541507085208E-7,-3.8807296779649766E-7,-3.9824008841782997E-7,-4.0867357735210008E-7,-4.1938041318063693E-7,-4.3036775731656668E-7,-4.4164295879482143E-7,-4.5321355918764158E-7,-4.6508729764885903E-7,-4.77272116090336E-7]
[]
[null,"Tax Calculation"]
[null,"Corporate tax rate",null,null,null,null,{"$f":"WACC!G13","v":0.3},{"$f":"WACC!H13","v":0.3},{"$f":"WACC!I13","v":0.3},{"$f":"WACC!J13","v":0.3},{"$f":"WACC!K13","v":0.3},{"$f":"WACC!L13","v":0.3},{"$f":"WACC!M13","v":0.3},{"$f":"WACC!N13","v":0.3},{"$f":"WACC!O13","v":0.3},{"$f":"WACC!P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3},{"$f":"WACC!$P13","v":0.3}]
[null,"Taxable Income",null,null,null,null,{"$f":"G55+F56","v":0.21232056725360238},{"$f":"H55+G56","v":-0.63505193754482381},{"$f":"I55+H56","v":-1.2447063548785184},-2.2067022805585541,-3.1619451037903357,-3.7864868642078591,-4.1063752061209176,-3.8874306653889432,-3.2272923287519619,-2.1576111062635865,-0.70673225327409295,1.262892807389318,2.5455638420820232,3.0696742221591418,3.4081762188564468,3.7282067724795489,3.8888722725403824,3.9564297841993525,4.2138089346509746,4.4594659210383103,4.6947557436081295,3.1902255874635057,1.3881589313753375,-0.14901412922929147,-0.33687842420712255,-0.11540125251751565,0.73079141139630122,0.89925761657905434,0.58931909351432044,0.49873950673815359,0.51803044047243563,0.53712086114581559,{"$f":"AM55+AL56","v":0.55603667783947985},0.57480245732720181,0.59344149810151381,0.61197589993466983,0.25813368309611601,0.13880977560044577,1.0281362012087625E-2,-0.10944487468393838,-0.34394519711886457,-0.34394527292040128,-0.34394535070786186,-0.34394543053327553,-0.34394551245003457,-0.34394559651293016,-0.34394568277818888,-0.34394577130351039,-0.34394586214810613,-0.3439459553727387,-0.34394605103976267,-0.34394614921316624,-0.34394624995861406,-0.34394635334349105,-0.34394645943694763]
[null," - Pre-tax Income",null,null,null,null,{"$f":"G43-G50","v":0.21232056725360238},{"$f":"H43-H50","v":-0.63505193754482381},-0.60965441733369463,-0.96199592568003567,-0.95524282323178156,-0.62454176041752341,-0.31988834191305848,0.21894454073197434,0.66013833663698129,1.0696812224883754,1.4508788529894936,1.9696250606634109,2.5455638420820232,3.0696742221591418,3.4081762188564468,3.7282067724795489,3.8888722725403824,3.9564297841993525,4.2138089346509746,4.4594659210383103,4.6947557436081295,3.1902255874635057,1.3881589313753375,-0.14901412922929147,-0.18786429497783108,0.2214771716896069,0.84619266391381687,0.89925761657905434,0.58931909351432044,0.49873950673815359,0.51803044047243563,0.53712086114581559,0.55603667783947985,0.57480245732720181,0.59344149810151381,0.61197589993466983,0.25813368309611601,0.13880977560044577,1.0281362012087625E-2,-0.10944487468393838,-0.23450032243492619,-7.5801536726496444E-8,-7.7787460589105705E-8,-7.9825413655322105E-8,-8.1916759037840328E-8,-8.4062895561534291E-8,-8.6265258699078944E-8,-8.8525321531087203E-8,-9.0844595731398739E-8,-9.3224632578184906E-8,-9.5667023991541013E-8,-9.8173403598264712E-8,-1.0074544782452919E-7,-1.0338487701718373E-7,-1.0609345659443068E-7]
[null," - Tax Loss Carried Forward",null,null,null,{"$f":"'PTRM input'!F366","v":0},{"$f":"IF(G54<0,G54,0)","v":0},{"$f":"IF(H54<0,H54,0)","v":-0.63505193754482381},{"$f":"IF(I54<0,I54,0)","v":-1.2447063548785184},{"$f":"IF(J54<0,J54,0)","v":-2.2067022805585541},-3.1619451037903357,-3.7864868642078591,-4.1063752061209176,-3.8874306653889432,-3.2272923287519619,-2.1576111062635865,-0.70673225327409295,0,0,0,0,0,0,0,0,0,0,0,0,-0.14901412922929147,-0.33687842420712255,-0.11540125251751565,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.10944487468393838,-0.34394519711886457,-0.34394527292040128,-0.34394535070786186,-0.34394543053327553,-0.34394551245003457,-0.34394559651293016,-0.34394568277818888,-0.34394577130351039,-0.34394586214810613,-0.3439459553727387,-0.34394605103976267,-0.34394614921316624,-0.34394624995861406,-0.34394635334349105,-0.34394645943694763]
[null,"Tax Payable",null,null,null,null,{"$f":"IF(G54>0,G53*G54,0)","v":6.3696170176080716E-2},{"$f":"IF(H54>0,H53*H54,0)","v":0},0,0,0,0,0,0,0,0,0,0.37886784221679537,0.76366915262460699,0.92090226664774244,1.0224528656569341,1.1184620317438647,1.1666616817621147,1.1869289352598058,1.2641426803952924,1.3378397763114931,1.4084267230824388,0.95706767623905165,0.41644767941260125,0,0,0,0.21923742341889035,0.26977728497371628,0.17679572805429614,0.14962185202144607,0.15540913214173069,0.16113625834374468,0.16681100335184396,0.17244073719816053,0.17803244943045413,0.18359276998040094,7.7440104928834796E-2,4.1642932680133728E-2,3.0844086036262873E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Value of Imputation Credits",null,{"$f":"WACC!$G$7","v":0.56999999999999995},null,null,{"$f":"$D$58*G57","v":3.6306817000366004E-2},0,0,0,0,0,0,0,0,0,0,0.21595467006357333,0.43529141699602597,0.52491429198921313,0.58279813342445241,0.63752335809400285,0.66499715860440534,0.67654949309808921,0.72056132782531668,0.762568672497551,0.80280323215699001,0.54552857545625943,0.2373751772651827,0,0,0,0.12496533134876749,0.15377305243501826,0.10077356499094879,8.5284455652224256E-2,8.8583205320786479E-2,9.1847667255934462E-2,{"$f":"$D$58*AM57","v":9.5082271910551047E-2},9.8291220202951488E-2,0.10147849617535884,0.10464787888882852,4.4140859809435828E-2,2.3736471627676222E-2,1.7581129040669836E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"(intermediate tax calculation)",null,null,{"$f":"MAX(0,(G25+G26+G28+G30+G32+G40+G41-G50+F56)*G53/(1-(1-$D$35)*G53))","v":6.3696170176080688E-2},{"$f":"MAX(0,(H25+H26+H28+H30+H32+H40+H41-H50+G56)*H53/(1-(1-$D$35)*H53))","v":0},{"$f":"MAX(0,(I25+I26+I28+I30+I32+I40+I41-I50+H56)*I53/(1-(1-$D$35)*I53))","v":0},0,0,0,0,0,0,0,0,0.37886784221679537,0.76366915262460733,0.92090226664774266,1.0224528656569341,1.1184620317438649,1.1666616817621147,1.1869289352598056,1.2641426803952922,1.3378397763114929,1.408426723082439,0.95706767623905165,0.4164476794126013,0,0,0,0.21923742341889038,0.26977728497371628,0.17679572805429614,0.14962185202144609,0.15540913214173069,0.16113625834374465,0.16681100335184396,0.17244073719816055,0.17803244943045413,0.18359276998040094,7.7440104928834796E-2,4.1642932680133721E-2,3.0844086036262777E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Analysis Below This Line"]
[]
[null,"Net Present Values"]
[null,"RAB (start period)",null,"Project NPV Check",null,{"$f":"F65-F66-G64+F67","v":2.5160300546559627E-15},{"$f":"Assets!F774","v":21.751637465546153},{"$f":"Assets!G774","v":31.83834980766305},{"$f":"Assets!H774","v":46.021578204779551},{"$f":"Assets!I774","v":61.811057796872468},{"$f":"Assets!J774","v":71.660463979735454},{"$f":"Assets!K774","v":75.549300131795164},{"$f":"Assets!L774","v":73.107845568780178},{"$f":"Assets!M774","v":70.703003249494216},{"$f":"Assets!N774","v":68.121971751802349},{"$f":"Assets!O774","v":65.357169770870883},{"$f":"Assets!P774","v":62.40073969076974},{"$f":"Assets!Q774","v":59.244538310038465},{"$f":"Assets!R774","v":55.880127270947014},{"$f":"Assets!S774","v":52.298763183291413},{"$f":"Assets!T774","v":48.491388899542123},{"$f":"Assets!U774","v":44.448622290900971},{"$f":"Assets!V774","v":40.160738993248479},{"$f":"Assets!W774","v":35.967634519284665},{"$f":"Assets!X774","v":32.027607847301468},{"$f":"Assets!Y774","v":27.856443996433548},{"$f":"Assets!Z774","v":23.444736228255472},{"$f":"Assets!AA774","v":18.782743559808381},{"$f":"Assets!AB774","v":14.544181082255282},{"$f":"Assets!AC774","v":11.278716739256723},{"$f":"Assets!AD774","v":9.2649056889284864},{"$f":"Assets!AE774","v":8.0309380646046939},{"$f":"Assets!AF774","v":7.0859597871054634},{"$f":"Assets!AG774","v":6.0859542197422227},{"$f":"Assets!AH774","v":5.0286866644312394},{"$f":"Assets!AI774","v":4.4828298159998834},{"$f":"Assets!AJ774","v":4.0889959524049928},{"$f":"Assets!AK774","v":3.6714490312905426},{"$f":"Assets!AL774","v":3.229216858760827},{"$f":"Assets!AM774","v":2.7612925762585938},{"$f":"Assets!AN774","v":2.2666335115080898},{"$f":"Assets!AO774","v":1.7441599930432172},{"$f":"Assets!AP774","v":1.1927541272014335},{"$f":"Assets!AQ774","v":0.73451826100592266},{"$f":"Assets!AR774","v":0.37695119963321833},{"$f":"Assets!AS774","v":0.1289682472032217},{"$f":"Assets!AT774","v":-1.0317945577109122E-5},{"$f":"Assets!AU774","v":-1.0588265355719969E-5},{"$f":"Assets!AV774","v":-1.0865667236231087E-5},{"$f":"Assets!AW774","v":-1.1150336766420963E-5},{"$f":"Assets!AX774","v":-1.1442464351386186E-5},{"$f":"Assets!AY774","v":-1.1742245384644975E-5},{"$f":"Assets!AZ774","v":-1.2049880378828782E-5},{"$f":"Assets!BA774","v":-1.2365575099797912E-5},{"$f":"Assets!BB774","v":-1.2689540704270821E-5},{"$f":"Assets!BC774","v":-1.3021993881059168E-5},{"$f":"Assets!BD774","v":-1.3363156996003075E-5},{"$f":"Assets!BE774","v":-1.3713258240703556E-5},{"$f":"Assets!BF774","v":-1.4072531785151581E-5},{"$f":"Assets!BG774","v":-1.4441217934355866E-5},{"$f":"Assets!BH774","v":-1.4819563289074152E-5}]
[null,"PV for Returns on and of Asset Only",null,null,null,{"$f":"SUMPRODUCT(OFFSET(G65,0,0,1,55+1),OFFSET(G13,0,0,1,55+1))","v":73.143501322612863},{"$f":"SUM(G25:G26,G28)","v":1.9171492735410713},2.9662858367334084,4.2693252781124489,5.766407407471358,6.866110381855238,7.3947349596307763,7.198052285002813,7.2165714612208527,7.2311203540782412,7.2414782174048185,7.247415463527715,7.248693351511772,7.24506366513309,7.2362669140071176,7.2220342606480212,7.2020928146966012,6.8261851354899177,6.2981925142374475,6.2710075532422236,6.2380751564431378,6.1991128291985582,5.470025843953044,4.219032501987324,2.7532837711354947,1.8414077415109278,1.4715150953446243,1.4645862536627534,1.4562843255360138,0.87555540331138548,0.68774410512222572,0.68563601601746238,0.6829454085509713,{"$f":"SUM(AM25:AM26,AM28)","v":0.67964320690017876},0.67569921156115875,0.67108206042726737,0.66575918859965566,0.53643706231437482,0.40572468688147822,0.27269721165366656,0.13743418140921693,-4.0616137305152669E-7,-4.1680239575829987E-7,-4.2772219843612292E-7,-4.3892808893814296E-7,-4.504275624770086E-7,-4.6222831063238637E-7,-4.7433822649557661E-7,-4.8676540994891717E-7,-4.9951817308349882E-7,-5.1260504575882183E-7,-5.2603478130810769E-7,-5.3981636239308614E-7,-5.5395900701217077E-7,-5.6847217466604276E-7,-5.8336557268476668E-7]
[null,"PV for Capex Only",null,null,null,{"$f":"SUMPRODUCT(OFFSET(G66,0,0,1,55+1),OFFSET(G13,0,0,1,55+1))","v":51.391863389589979},{"$f":"Assets!G61","v":10.661016706349663},{"$f":"Assets!H61","v":15.163138117000548},{"$f":"Assets!I61","v":17.158680688296368},{"$f":"Assets!J61","v":11.663219466676654},{"$f":"Assets!K61","v":6.0566320449123925},{"$f":"Assets!L61","v":0},{"$f":"Assets!M61","v":0},{"$f":"Assets!N61","v":0},{"$f":"Assets!O61","v":0},{"$f":"Assets!P61","v":0},{"$f":"Assets!Q61","v":0},{"$f":"Assets!R61","v":0},{"$f":"Assets!S61","v":0},{"$f":"Assets!T61","v":0},{"$f":"Assets!U61","v":0},{"$f":"Assets!V61","v":0},{"$f":"Assets!W61","v":0},{"$f":"Assets!X61","v":0},{"$f":"Assets!Y61","v":0},{"$f":"Assets!Z61","v":0},{"$f":"Assets!AA61","v":0},{"$f":"Assets!AB61","v":0},{"$f":"Assets!AC61","v":0},{"$f":"Assets!AD61","v":0},{"$f":"Assets!AE61","v":0},{"$f":"Assets!AF61","v":0},{"$f":"Assets!AG61","v":0},{"$f":"Assets!AH61","v":0},{"$f":"Assets!AI61","v":0},{"$f":"Assets!AJ61","v":0},{"$f":"Assets!AK61","v":0},{"$f":"Assets!AL61","v":0},{"$f":"Assets!AM61","v":0},{"$f":"Assets!AN61","v":0},{"$f":"Assets!AO61","v":0},{"$f":"Assets!AP61","v":0},{"$f":"Assets!AQ61","v":0},{"$f":"Assets!AR61","v":0},{"$f":"Assets!AS61","v":0},{"$f":"Assets!AT61","v":0},{"$f":"Assets!AU61","v":0},{"$f":"Assets!AV61","v":0},{"$f":"Assets!AW61","v":0},{"$f":"Assets!AX61","v":0},{"$f":"Assets!AY61","v":0},{"$f":"Assets!AZ61","v":0},{"$f":"Assets!BA61","v":0},{"$f":"Assets!BB61","v":0},{"$f":"Assets!BC61","v":0},{"$f":"Assets!BD61","v":0},{"$f":"Assets!BE61","v":0},{"$f":"Assets!BF61","v":0},{"$f":"Assets!BG61","v":0},{"$f":"Assets!BH61","v":0},{"$f":"Assets!BI61","v":0}]
[null,"PV for End of Period Assets",null,null,null,{"$f":"SUMPRODUCT(OFFSET(G67,0,0,1,55+1),OFFSET(G13,0,0,1,55+1))","v":-4.6747672858700362E-7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Assets!BI774","v":-1.5207820910755483E-5}]
[]
[null,"Nominal Cash Flow Analysis"]
[null,"Capital Expenditure",null,null,null,{"$f":"Assets!F9+Assets!F61","v":21.751637465546153},{"$f":"Assets!G9+Assets!G61","v":10.661016706349663},{"$f":"Assets!H9+Assets!H61","v":15.163138117000548},{"$f":"Assets!I9+Assets!I61","v":17.158680688296368},{"$f":"Assets!J9+Assets!J61","v":11.663219466676654},{"$f":"Assets!K9+Assets!K61","v":6.0566320449123925},{"$f":"Assets!L9+Assets!L61","v":0},{"$f":"Assets!M9+Assets!M61","v":0},{"$f":"Assets!N9+Assets!N61","v":0},{"$f":"Assets!O9+Assets!O61","v":0},{"$f":"Assets!P9+Assets!P61","v":0},{"$f":"Assets!Q9+Assets!Q61","v":0},{"$f":"Assets!R9+Assets!R61","v":0},{"$f":"Assets!S9+Assets!S61","v":0},{"$f":"Assets!T9+Assets!T61","v":0},{"$f":"Assets!U9+Assets!U61","v":0},{"$f":"Assets!V9+Assets!V61","v":0},{"$f":"Assets!W9+Assets!W61","v":0},{"$f":"Assets!X9+Assets!X61","v":0},{"$f":"Assets!Y9+Assets!Y61","v":0},{"$f":"Assets!Z9+Assets!Z61","v":0},{"$f":"Assets!AA9+Assets!AA61","v":0},{"$f":"Assets!AB9+Assets!AB61","v":0},{"$f":"Assets!AC9+Assets!AC61","v":0},{"$f":"Assets!AD9+Assets!AD61","v":0},{"$f":"Assets!AE9+Assets!AE61","v":0},{"$f":"Assets!AF9+Assets!AF61","v":0},{"$f":"Assets!AG9+Assets!AG61","v":0},{"$f":"Assets!AH9+Assets!AH61","v":0},{"$f":"Assets!AI9+Assets!AI61","v":0},{"$f":"Assets!AJ9+Assets!AJ61","v":0},{"$f":"Assets!AK9+Assets!AK61","v":0},{"$f":"Assets!AL9+Assets!AL61","v":0},{"$f":"Assets!AM9+Assets!AM61","v":0},{"$f":"Assets!AN9+Assets!AN61","v":0},{"$f":"Assets!AO9+Assets!AO61","v":0},{"$f":"Assets!AP9+Assets!AP61","v":0},{"$f":"Assets!AQ9+Assets!AQ61","v":0},{"$f":"Assets!AR9+Assets!AR61","v":0},{"$f":"Assets!AS9+Assets!AS61","v":0},{"$f":"Assets!AT9+Assets!AT61","v":0},{"$f":"Assets!AU9+Assets!AU61","v":0},{"$f":"Assets!AV9+Assets!AV61","v":0},{"$f":"Assets!AW9+Assets!AW61","v":0},{"$f":"Assets!AX9+Assets!AX61","v":0},{"$f":"Assets!AY9+Assets!AY61","v":0},{"$f":"Assets!AZ9+Assets!AZ61","v":0},{"$f":"Assets!BA9+Assets!BA61","v":0},{"$f":"Assets!BB9+Assets!BB61","v":0},{"$f":"Assets!BC9+Assets!BC61","v":0},{"$f":"Assets!BD9+Assets!BD61","v":0},{"$f":"Assets!BE9+Assets!BE61","v":0},{"$f":"Assets!BF9+Assets!BF61","v":0},{"$f":"Assets!BG9+Assets!BG61","v":0},{"$f":"Assets!BH9+Assets!BH61","v":0},{"$f":"Assets!BI9+Assets!BI61","v":0}]
[null,"Interest Payments",null,null,null,{"$f":"F26","v":0},0.61725366038911689,0.9243122590335775,1.3649361088395087,1.8907004986426075,2.3078643153296574,2.4331064039943424,2.354478028589539,2.2770287704568513,2.1939052437664661,2.1048632884625085,2.0096498457395855,1.9080026593545834,1.799649967395792,1.68431018421436,1.5616916194356891,1.4314921164862293,1.2933984969173045,1.1583572810434195,1.0314665737729714,0.89713196762901248,0.75505051347152852,0.60490849763305876,0.468403281967608,0.36323722230716649,0.29838133940103084,0.25864073923893421,0.22820719856274094,0.19600147401285181,0.16195159591901129,0.14437197848687636,0.13168834417192013,{"$f":"AL26","v":0.1182410179100038},0.10399868966662745,8.8928933012965269E-2,7.2998168119859638E-2,5.6171623579054093E-2,3.8413297015615015E-2,2.3655561091719048E-2,1.213991891679937E-2,4.1534927211062693E-3,-3.3229506316980333E-7,-3.4100085903180343E-7,-3.4993473784701721E-7,-3.5910267528282086E-7,-3.6851080343916828E-7,-3.7816541507085208E-7,-3.8807296779649766E-7,-3.9824008841782997E-7,-4.0867357735210008E-7,-4.1938041318063693E-7,-4.3036775731656668E-7,-4.4164295879482143E-7,-4.5321355918764158E-7,-4.6508729764885903E-7,-4.77272116090336E-7]
[null,"Repayment of Debt",null,null,null,{"$f":"F19-G19","v":-13.050982479327692},-6.0520274052701364,-8.5099370382699036,-9.4736877552557495,-5.9096437097177912,-2.3333016912358246,1.4648727378089887,1.4429053915715784,1.5486188986151248,1.6588811885588797,1.7738580480606814,1.8937208284387665,2.0186466234548703,2.1488184525933605,2.2844245702495733,2.4256599651846926,2.572729978591493,2.5158626843782876,2.3640160031899207,2.5026983105207528,2.647024660906844,2.797195601068255,2.5431374865318581,1.9592786057991356,1.2082866301969419,0.74038057459427531,0.56698696649953906,0.60000334041794412,0.63436053318659003,0.3275141090588134,0.23630031815693453,0.25052815266866979,{"$f":"AL19-AM19","v":0.26533930351782953},0.28075456950133981,0.29679543885030246,0.31348411107892349,0.33084351950507029,0.27494151971730646,0.21454023682362261,0.14878977145799796,7.7387139089279272E-2,1.621918671665082E-7,1.6644112830667073E-7,1.7080171811392573E-7,1.7527655097913419E-7,1.7986861995527312E-7,1.8458099651028398E-7,1.8941683258147828E-7,1.9437936268374584E-7,1.9947190607300821E-7,2.046978689663437E-7,2.1006074682028833E-7,2.155641266688153E-7,2.2121168952257025E-7,2.2700721283097237E-7,{"$f":"BI19-Assets!BI774*D19","v":2.3295457300879855E-7}]
[]
[null,"Analysis Including Revenue Adjustments"]
[]
[null,"Nominal Cash Flow to Equity Holders"]
[null," -  Pre-tax","Te  =",{"$f":"1-E78/E77","v":0.17233566281731905},{"$f":"IRR(OFFSET(F77,0,0,1,55+1))","v":8.955833117930001E-2},{"$f":"F37-F46-F70-F71-F72","v":-8.7006549862184617},{"$f":"G37-G46-G70-G71-G72","v":-3.2817043347518577},-4.6112275010308128,-4.7806037637676777,-1.8778688481301131,0.83491571284901367,3.4967558178274452,3.4006688648416956,3.3909237921488771,3.3783339217528958,3.3627568808816282,3.344044789349363,3.4849572408555405,3.6249729807725171,3.663520134201713,3.6743374082601212,3.6788093932687405,3.5185884773520346,3.2861986721658241,3.2804240215184759,3.2691896317212237,3.2524902055842233,2.7335189605709189,1.9704231163679991,1.1817599186313865,0.80264582751562163,0.645887389606151,0.7306478067521911,0.74192655087527015,0.46211186139690819,0.37140920484763662,0.37024544599781672,0.36865367821094819,0.36661867917350444,0.36412435669310006,0.36115373448357957,0.35768893660710366,0.25638149070085231,0.18543535001859407,0.11309381697842855,5.5893549598831388E-2,-2.3605817704823155E-7,-2.4224266503316717E-7,-2.4858917870303143E-7,-2.551019646344563E-7,-2.6178537899311345E-7,-2.6864389207181827E-7,-2.7568209128055722E-7,-2.8290468421483304E-7,-2.9031650180440695E-7,-2.9792250154452861E-7,-3.0572777081182934E-7,-3.1373753026708001E-7,-3.2195713734709943E-7,-3.303920898481561E-7,{"$f":"BI37-BI46-BI70-BI71-BI72+Assets!BI774*$D$18","v":-6.4221763939054227E-6}]
[null," -  Post-tax ",null,null,{"$f":"IRR(OFFSET(F78,0,0,1,55+1))","v":7.4124236814702371E-2},{"$f":"F77-F57","v":-8.7006549862184617},-3.3454005049279383,-4.6112275010308128,-4.7806037637676777,-1.8778688481301131,0.83491571284901367,3.4967558178274452,3.4006688648416956,3.3909237921488771,3.3783339217528958,3.3627568808816282,3.344044789349363,3.106089398638745,2.8613038281479102,2.7426178675539705,2.6518845426031872,2.560347361524876,2.3519267955899199,2.0992697369060185,2.0162813411231832,1.9313498554097306,1.8440634825017845,1.7764512843318672,1.5539754369553977,1.1817599186313865,0.80264582751562163,0.645887389606151,0.5114103833333008,0.47214926590155387,0.28531613334261208,0.22178735282619055,0.21483631385608604,{"$f":"AL77-AL57","v":0.20751741986720351},0.19980767582166048,0.19168361949493953,0.18312128505312544,0.17409616662670271,0.17894138577201751,0.14379241733846035,0.11000940837480226,5.5893549598831388E-2,-2.3605817704823155E-7,-2.4224266503316717E-7,-2.4858917870303143E-7,-2.551019646344563E-7,-2.6178537899311345E-7,-2.6864389207181827E-7,-2.7568209128055722E-7,-2.8290468421483304E-7,-2.9031650180440695E-7,-2.9792250154452861E-7,-3.0572777081182934E-7,-3.1373753026708001E-7,-3.2195713734709943E-7,-3.303920898481561E-7,-6.4221763939054227E-6]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(OFFSET(F79,0,0,1,55+1))","v":8.3395014521392419E-2},{"$f":"F78-F35","v":-8.7006549862184617},-3.3090936879275721,-4.6112275010308128,-4.7806037637676777,-1.8778688481301131,0.83491571284901367,3.4967558178274452,3.4006688648416956,3.3909237921488771,3.3783339217528958,3.3627568808816282,3.344044789349363,3.3220440687023185,3.2965952451439362,3.2675321595431837,3.2346826760276395,3.1978707196188791,3.0169239541943251,2.7758192300041076,2.7368426689484995,2.6939185279072815,2.6468667146587745,2.3219798597881267,1.7913506142205804,1.1817599186313865,0.80264582751562163,0.645887389606151,0.63637571468206833,0.62592231833657208,0.38608969833356088,0.30707180847841481,0.30341951917687249,{"$f":"AL78-AL35","v":0.29936508712313797},0.29488994773221155,0.28997483969789106,0.28459978122848428,0.27874404551553122,0.22308224558145334,0.16752888896613657,0.11176752127886924,5.5893549598831388E-2,-2.3605817704823155E-7,-2.4224266503316717E-7,-2.4858917870303143E-7,-2.551019646344563E-7,-2.6178537899311345E-7,-2.6864389207181827E-7,-2.7568209128055722E-7,-2.8290468421483304E-7,-2.9031650180440695E-7,-2.9792250154452861E-7,-3.0572777081182934E-7,-3.1373753026708001E-7,-3.2195713734709943E-7,-3.303920898481561E-7,-6.4221763939054227E-6]
[null,"Real Cash Flow to Equity"]
[null," -  Pre-tax",null,null,{"$f":"IRR(OFFSET(F81,0,0,1,55+1))","v":6.174176700391576E-2},{"$f":"F77/F$7","v":-8.7006549862184617},-3.1979220014676093,-4.378782580230494,-4.4237237413978656,-1.6933195497040803,0.73364289431765395,2.9941655106619085,2.8375482743642748,2.7571815222951273,2.6768147702259881,2.5964480181568543,2.5160812660877117,2.5551620498525534,2.5899667270244189,2.5506825431851818,2.4929024116351162,2.4322149093058401,2.2668957695017604,2.0631238894817501,2.0069192180606152,1.9489847340772959,1.8895254168241176,1.5474878491343087,1.0870088177543447,0.63528886819038688,0.42046936408458296,0.32971266318177522,0.3634589127335342,0.35964710397433119,0.21828866589500565,0.17096418870149821,0.16607743489696203,{"$f":"AL77/AL$7","v":0.16114168130954754},0.1561609074135577,0.1511387694937861,0.14607862689307111,0.14098356612817414,9.8473204012463803E-2,6.9405253528998331E-2,4.1248398825094831E-2,1.986544692264957E-2,-8.175684322852562E-8,-8.1756843791135054E-8,-8.1756843791135107E-8,-8.1756843791134843E-8,-8.17568437911352E-8,-8.1756843791135121E-8,-8.1756843791135068E-8,-8.1756843791134962E-8,-8.1756843791135041E-8,-8.1756843791134869E-8,-8.1756843791134816E-8,-8.1756843791135001E-8,-8.1756843791134975E-8,-8.1756843791135438E-8,-1.5486209220861284E-6]
[null," -  Post-tax ",null,null,4.6701707050353702E-2,{"$f":"F78/F$7","v":-8.7006549862184617},-3.2599920002357083,-4.378782580230494,-4.4237237413978656,-1.6933195497040803,0.73364289431765395,2.9941655106619085,2.8375482743642748,2.7571815222951273,2.6768147702259881,2.5964480181568543,2.5160812660877117,2.2773770827967668,2.0443412268500261,1.9095152370227175,1.7992058532163415,1.6927528338644107,1.5152590129303711,1.3179524358527057,1.2335337584328674,1.1514080883629032,1.0713037089064616,1.005676864413789,0.85727019162147478,0.63528886819038688,0.42046936408458296,0.32971266318177522,0.25439980818282809,0.22887321652631842,0.1347753288942023,0.10209142462082381,9.6367056809519333E-2,{"$f":"AL78/AL$7","v":9.0707642198773517E-2},8.5107905671488918E-2,7.9563000524565705E-2,7.4068473675637611E-2,6.8620233695508473E-2,6.8729343679341859E-2,5.3819021992962304E-2,4.012343090358416E-2,1.986544692264957E-2,-8.175684322852562E-8,-8.1756843791135054E-8,-8.1756843791135107E-8,-8.1756843791134843E-8,-8.17568437911352E-8,-8.1756843791135121E-8,-8.1756843791135068E-8,-8.1756843791134962E-8,-8.1756843791135041E-8,-8.1756843791134869E-8,-8.1756843791134816E-8,-8.1756843791135001E-8,-8.1756843791134975E-8,-8.1756843791135438E-8,-1.5486209220861284E-6]
[null," -  Post-tax + Value of Imputation Credits",null,null,5.5735800610895669E-2,{"$f":"F79/F$7","v":-8.7006549862184617},-3.2246121009378914,-4.378782580230494,-4.4237237413978656,-1.6933195497040803,0.73364289431765395,2.9941655106619085,2.8375482743642748,2.7571815222951273,2.6768147702259881,2.5964480181568543,2.5160812660877117,2.435714514018565,2.3553477619494299,2.2749806015353222,2.1946128915150429,2.1142462168660257,1.943691964176063,1.742700164421261,1.6743634704206833,1.6060267764201068,1.5376900824195254,1.3145091257044852,0.98822120851721063,0.63528886819038688,0.42046936408458296,0.32971266318177522,0.3165634977767306,0.30341433237168569,0.18237793098466021,0.1413489001468082,0.13610197231936164,{"$f":"AL79/AL$7","v":0.13085504449191471},0.12560811666446814,0.12036118883702134,0.1151142610095747,0.10986733318212789,8.5683344069221359E-2,6.2703173968502848E-2,4.0764662618845239E-2,1.986544692264957E-2,-8.175684322852562E-8,-8.1756843791135054E-8,-8.1756843791135107E-8,-8.1756843791134843E-8,-8.17568437911352E-8,-8.1756843791135121E-8,-8.1756843791135068E-8,-8.1756843791134962E-8,-8.1756843791135041E-8,-8.1756843791134869E-8,-8.1756843791134816E-8,-8.1756843791135001E-8,-8.1756843791134975E-8,-8.1756843791135438E-8,-1.5486209220861284E-6]
[null,"Net Cash Flow to Debt"]
[null,"Cash flow to debt before Tax calculation",null,null,{"$f":"IRR(OFFSET(F85,0,0,1,55+1))","v":5.2814777641585264E-2},{"$f":"F72","v":-13.050982479327692},{"$f":"G48+G72","v":-5.4347737448810198},-7.5856247792363263,-8.1087516464162412,-4.0189432110751842,-2.5437375906167237E-2,3.8979791418033312,3.7973834201611174,3.8256476690719761,3.8527864323253458,3.8787213365231898,3.903370674178352,3.9266492828094535,3.9484684199891524,3.9687347544639335,3.9873515846203818,4.0042220950777221,3.8092611812955921,3.52237328423334,3.5341648842937241,3.5441566285358563,3.5522461145397837,3.1480459841649169,2.4276818877667434,1.5715238525041084,1.0387619139953062,0.82562770573847333,0.82821053898068508,0.83036200719944186,0.48946570497782471,0.38067229664381086,0.38221649684058989,0.38358032142783333,{"$f":"AM48+AM72","v":0.38475325916796727},0.38572437186326775,0.38648227919878314,0.38701514308412438,0.31335481673292148,0.23819579791534165,0.16092969037479732,8.1540631810385539E-2,-1.7010319600329514E-7,-1.745597307251327E-7,-1.7913301973309149E-7,-1.8382612430368666E-7,-1.8864218348389516E-7,-1.935844185605681E-7,-1.9865613521501938E-7,-2.0386072573408413E-7,-2.0920167127909187E-7,-2.1468254421429323E-7,-2.2030701049627835E-7,-2.2607883212600613E-7,-2.3200186966507133E-7,-2.3808008481788666E-7,{"$f":"BI48+BI72+Assets!$BI$774*$D$19","v":-9.3690100895348268E-6}]
[null,"Deduction Utilised to Reduce Tax",null,null,null,null,{"$f":"MAX(0,MIN(G48+G55,F87+G48))","v":0.61725366038911689},{"$f":"MAX(0,MIN(H48+H55,G87+H48))","v":0.28926032148875369},0.75528169150581403,0.92870457296257181,1.3526214920978759,1.808564643576819,2.0345896866764805,2.4959733111888256,2.8540435804034474,3.1745445109508839,3.4605286987290791,2.6147349126286761,1.799649967395792,1.68431018421436,1.5616916194356891,1.4314921164862293,1.2933984969173045,1.1583572810434195,1.0314665737729714,0.89713196762901248,0.75505051347152852,0.60490849763305876,0.468403281967608,0.21422309307787502,0.11051704442319976,0.48011791092854111,0.34360845108025662,0.19600147401285181,0.16195159591901129,0.14437197848687636,0.13168834417192013,0.1182410179100038,{"$f":"MAX(0,MIN(AM48+AM55,AL87+AM48))","v":0.10399868966662745},8.8928933012965269E-2,7.2998168119859638E-2,5.6171623579054093E-2,3.8413297015615015E-2,2.3655561091719048E-2,1.213991891679937E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unutilised Deductions Carried Forward",null,null,null,null,{"$f":"MAX(0,F87+G48-G86)","v":0},0.63505193754482381,1.2447063548785184,2.2067022805585541,3.1619451037903361,3.7864868642078591,4.1063752061209176,3.8874306653889437,3.2272923287519624,2.157611106263587,0.70673225327409295,0,0,0,0,0,0,0,0,0,0,0,0,0.14901412922929147,0.33687842420712255,0.11540125251751571,0,0,0,0,0,0,{"$f":"MAX(0,AL87+AM48-AM86)","v":0},0,0,0,0,0,0,4.1534927211062693E-3,4.1531604260430996E-3,4.1528194251840679E-3,4.1524694904462207E-3,4.1521103877709383E-3,4.1517418769674991E-3,4.151363711552428E-3,4.1509756385846317E-3,4.1505773984962142E-3,4.150168724918862E-3,4.1497493445056812E-3,4.1493189767483644E-3,4.1488773337895694E-3,4.1484241202303816E-3,4.1479590329327326E-3,4.1474817608166421E-3]
[null,"Net Cash Flow to Debt","Td  =",{"$f":"1-$E$88/$E$85","v":0.29019545822936443},3.7488169042603436E-2,{"$f":"F72","v":-13.050982479327692},{"$f":"G48-G86*G53+G72","v":-5.6199498429977544},-7.6724028756829519,-8.3353361538679849,-4.2975545829639552,-0.4312238235355299,3.3554097487302856,3.1870065141581732,3.0768556757153283,2.9965733582043117,2.9263579832379247,2.8652120645596284,3.142228809020851,3.4085734297704149,3.4634416991996253,3.5188440987896747,3.5747744601318536,3.4212416322204007,3.1748660999203144,3.2247249121618324,3.2750170382471526,3.325730960498325,2.9665734348749995,2.2871609031764613,1.5072569245807459,1.0056068006683463,0.68159233245991091,0.72512800365660812,0.77156156499558626,0.44088022620212131,0.33736070309774802,0.34270999358901388,0.34810801605483221,{"$f":"AM48-AM86*AM53+AM72","v":0.35355365226797902},0.35904569195937813,0.36458282876282522,0.37016365601040818,0.30183082762823699,0.23109912958782594,0.15728771469975752,8.1540631810385539E-2,-1.7010319600329514E-7,-1.745597307251327E-7,-1.7913301973309149E-7,-1.8382612430368666E-7,-1.8864218348389516E-7,-1.935844185605681E-7,-1.9865613521501938E-7,-2.0386072573408413E-7,-2.0920167127909187E-7,-2.1468254421429323E-7,-2.2030701049627835E-7,-2.2607883212600613E-7,-2.3200186966507133E-7,-2.3808008481788666E-7,{"$f":"BI48-BI86*BI53+BI72+Assets!BI774*$D$19","v":-9.3690100895348268E-6}]
[null,"Nominal Cash Flows to Assets"]
[null,"Cash flow to Asset",null,null,6.7937517813885906E-2,{"$f":"F37-F70-F30","v":-21.751637465546153},-8.7164780796328767,-12.196852280267141,-12.889355410183917,-5.8968120592052973,0.80947833694284621,7.3947349596307763,7.198052285002813,7.2165714612208527,7.2311203540782412,7.2414782174048185,7.247415463527715,7.411606523664994,7.5734414007616699,7.6322548886656465,7.661688992880503,7.6830314883464625,7.3278496586476267,6.808571956399164,6.8145889058122,6.81334626025708,6.8047363201240065,5.8815649447358362,4.3981050041347425,2.7532837711354947,1.8414077415109278,1.4715150953446243,1.5588583457328762,1.5722885580747119,0.9515775663747329,0.75208150149144748,0.75246194283840662,{"$f":"AL37-AL70-AL30","v":0.75223399963878157},0.75137193834147165,0.74984872855636775,0.74763601368236265,0.74470407969122809,0.56973630743377379,0.42363114793393575,0.27402350735322589,0.13743418140921693,-4.0616137305152669E-7,-4.1680239575829987E-7,-4.2772219843612292E-7,-4.3892808893814296E-7,-4.504275624770086E-7,-4.6222831063238637E-7,-4.7433822649557661E-7,-4.8676540994891717E-7,-4.9951817308349882E-7,-5.1260504575882183E-7,-5.2603478130810769E-7,-5.3981636239308614E-7,-5.5395900701217077E-7,-5.6847217466604276E-7,{"$f":"BI37-BI70-BI30+Assets!BI774","v":-1.579118648344025E-5}]
[null,"Cash flow to Asset Post-tax",null,null,6.088509192612479E-2,{"$f":"F90-F57","v":-21.751637465546153},-8.7801742498089581,-12.196852280267141,-12.889355410183917,-5.8968120592052973,0.80947833694284621,7.3947349596307763,7.198052285002813,7.2165714612208527,7.2311203540782412,7.2414782174048185,7.247415463527715,7.0327386814481985,6.8097722481370626,6.7113526220179036,6.6392361272235689,6.5645694566025981,6.161187976885512,5.6216430211393584,5.5504462254169074,5.4755064839455869,5.3963095970415678,4.9244972684967845,3.9816573247221414,2.7532837711354947,1.8414077415109278,1.4715150953446243,1.3396209223139859,1.3025112731009956,0.77478183832043679,0.60245964947000141,0.59705281069667593,{"$f":"AL90-AL57","v":0.59109774129503689},0.58456093498962769,0.5774079913582072,0.5696035642519085,0.56111130971082712,0.492296202504939,0.381988215253802,0.27093909874959959,0.13743418140921693,-4.0616137305152669E-7,-4.1680239575829987E-7,-4.2772219843612292E-7,-4.3892808893814296E-7,-4.504275624770086E-7,-4.6222831063238637E-7,-4.7433822649557661E-7,-4.8676540994891717E-7,-4.9951817308349882E-7,-5.1260504575882183E-7,-5.2603478130810769E-7,-5.3981636239308614E-7,-5.5395900701217077E-7,-5.6847217466604276E-7,-1.579118648344025E-5]
[null,"Cash flow to Asset Real",null,null,4.0672935770389218E-2,{"$f":"F90/F$7","v":-21.751637465546153},-8.4939452744074888,-11.582027624214906,-11.927143590417121,-5.3172973984449703,0.71129099723816791,6.3318863341074589,6.0061186936659743,5.8678397707638297,5.7295608478616851,5.5912819249595405,5.4530030020573967,5.434171614989241,5.4110641213280966,5.3138671541384115,5.1981733970899047,5.0795737797164584,4.7210611578067896,4.2745216762091713,4.1690736772274111,4.0618958656834634,3.9531932208696623,3.3296459315475357,2.4262702163767695,1.4801064947246834,0.96462912476606477,0.75117918201516698,0.77545016108948694,0.76216308185284465,0.44949851932311036,0.34619229157941023,0.33752460881024299,{"$f":"AL90/AL$7","v":0.32880792625819777},0.32004622339757682,0.3112431565131743,0.30240208494782828,0.29352609521830042,0.21882921220976928,0.15855783280904734,9.9943845037196874E-2,4.8846270378928906E-2,-1.4067071142073427E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-1.4067071280410713E-7,-1.4067071280410705E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-3.8078309085415917E-6]
[null,"Cash flow to Asset Real Post-tax",null,null,3.3800559226326188E-2,{"$f":"F91/F$7","v":-21.751637465546153},-8.5560152731755874,-11.582027624214906,-11.927143590417121,-5.3172973984449703,0.71129099723816791,6.3318863341074589,6.0061186936659743,5.8678397707638297,5.7295608478616851,5.5912819249595405,5.4530030020573967,5.1563866479334548,4.8654386211537037,4.672699847975947,4.5044768386711302,4.3401117042750288,3.9694244012354001,3.5293502225801272,3.395688217599663,3.2643192199690709,3.1349715129520064,2.787834946827016,2.1965315902438998,1.4801064947246834,0.96462912476606477,0.75117918201516698,0.66639105653878083,0.63138919440483177,0.36598518232230698,0.27731952749873584,0.26781423072280031,{"$f":"AL91/AL$7","v":0.25837388714742376},0.24899322165550802,0.23966738754395389,0.23039193173039479,0.22116276278563471,0.18908535187664735,0.14297160127301128,9.8818877115686196E-2,4.8846270378928906E-2,-1.4067071142073427E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-1.4067071280410713E-7,-1.4067071280410705E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-3.8078309085415917E-6]
[null,"Check on Vanilla WACC Cash Flow (nom)",null,null,6.500460331138358E-2,{"$f":"(F90-F57+F58)","v":-21.751637465546153},-8.7438674328085924,-12.196852280267141,-12.889355410183917,-5.8968120592052973,0.80947833694284621,7.3947349596307763,7.198052285002813,7.2165714612208527,7.2311203540782412,7.2414782174048185,7.247415463527715,7.248693351511772,7.2450636651330882,7.2362669140071167,7.2220342606480212,7.2020928146966012,6.8261851354899177,6.2981925142374475,6.2710075532422245,6.2380751564431378,6.1991128291985582,5.470025843953044,4.219032501987324,2.7532837711354947,1.8414077415109278,1.4715150953446243,1.4645862536627534,1.4562843255360138,0.87555540331138559,0.68774410512222572,0.68563601601746238,0.68294540855097141,{"$f":"(AM90-AM57+AM58)","v":0.67964320690017876},0.67569921156115864,0.67108206042726737,0.66575918859965566,0.53643706231437482,0.40572468688147822,0.27269721165366656,0.13743418140921693,-4.0616137305152669E-7,-4.1680239575829987E-7,-4.2772219843612292E-7,-4.3892808893814296E-7,-4.504275624770086E-7,-4.6222831063238637E-7,-4.7433822649557661E-7,-4.8676540994891717E-7,-4.9951817308349882E-7,-5.1260504575882183E-7,-5.2603478130810769E-7,-5.3981636239308614E-7,-5.5395900701217077E-7,-5.6847217466604276E-7,-1.579118648344025E-5]
[null,"Check on Vanilla WACC Cash Flow (real)",null,null,3.7814898961535448E-2,{"$f":"F94/F$7","v":-21.751637465546153},{"$f":"G94/G$7","v":-8.5206353738777718},-11.582027624214906,-11.927143590417121,-5.3172973984449703,0.71129099723816791,6.3318863341074589,6.0061186936659743,5.8678397707638297,5.7295608478616851,5.5912819249595405,5.4530030020573967,5.314724079155253,5.1764451562531075,5.0381652124885514,4.8998838769698319,4.761605087276644,4.3978573524810924,3.9540979511486825,3.8365179295874796,3.7189379080262746,3.6013578864650704,3.096667208117712,2.3274826071396357,1.4801064947246834,0.96462912476606477,0.75117918201516698,0.72855474613268334,0.70593031025019903,0.41358778441276489,0.3165770030247203,0.30754914623264262,{"$f":"AL94/AL$7","v":0.298521289440565},0.28949343264848726,0.28046557585640947,0.27143771906433189,0.26240986227225416,0.20603935226652684,0.15185575324855183,9.9460108830947275E-2,4.8846270378928906E-2,-1.4067071142073427E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-1.4067071280410713E-7,-1.4067071280410705E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-3.8078309085415917E-6]
[]
[null,"Analysis Excluding Revenue Adjustments (check target WACC is met)"]
[]
[null,"Restatement of figures above"]
[null,"Intermediate tax calculation (excluding revenue adjustments)",null,null,null,null,{"$f":"MAX(0,(G25+G26+G28+G30+G40-G46-G47-G48+F56)*G53/(1-(1-$D$35)*G53))","v":6.3696170176080716E-2},0,0,0,0,0,0,0,0,0,0,0.37886784221679548,0.76366915262460744,0.92090226664774266,1.0224528656569341,1.1184620317438649,1.1666616817621147,1.1869289352598056,1.2641426803952922,1.3378397763114931,1.4084267230824392,0.95706767623905165,0.41644767941260125,0,0,0,0.21923742341889038,0.26977728497371628,0.17679572805429608,0.14962185202144609,0.15540913214173069,0.16113625834374465,{"$f":"MAX(0,(AM25+AM26+AM28+AM30+AM40-AM46-AM47-AM48+AL56)*AM53/(1-(1-$D$35)*AM53))","v":0.16681100335184393},0.17244073719816055,0.17803244943045413,0.18359276998040094,7.7440104928834796E-2,4.1642932680133728E-2,3.0844086036262825E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Imputation credit value (excluding revenue adjustments)",null,null,null,null,{"$f":"-$D$35*G100","v":-3.6306817000366004E-2},{"$f":"-$D$35*H100","v":0},0,0,0,0,0,0,0,0,0,-0.21595467006357341,-0.43529141699602619,-0.52491429198921324,-0.58279813342445241,-0.63752335809400296,-0.66499715860440534,-0.67654949309808909,-0.72056132782531646,-0.762568672497551,-0.80280323215699023,-0.54552857545625943,-0.2373751772651827,0,0,0,-0.1249653313487675,-0.15377305243501826,-0.10077356499094876,-8.528445565222427E-2,-8.8583205320786479E-2,-9.1847667255934448E-2,-9.5082271910551033E-2,-9.8291220202951501E-2,-0.10147849617535884,-0.10464787888882852,-4.4140859809435828E-2,-2.3736471627676222E-2,-1.7581129040669808E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Revenue Subtotal (excluding revenue adjustments)",null,null,null,null,{"$f":"SUM(G25:G30)+SUM(G100:G101)","v":6.0325162979511449},{"$f":"SUM(H25:H30)+SUM(H100:H101)","v":6.7528694953920327},7.3532487833163414,7.9133579787114972,8.5160842474465959,7.3947349596307763,7.198052285002813,7.2165714612208527,7.2311203540782412,7.2414782174048185,7.247415463527715,7.411606523664994,7.5734414007616708,7.6322548886656474,7.661688992880503,7.6830314883464634,7.3278496586476267,6.808571956399164,6.8145889058121991,6.81334626025708,6.8047363201240074,5.8815649447358362,4.3981050041347425,2.7532837711354947,1.8414077415109278,1.4715150953446243,1.5588583457328764,1.5722885580747119,0.95157756637473279,0.75208150149144759,0.75246194283840662,0.75223399963878146,0.75137193834147165,0.74984872855636775,0.74763601368236265,0.74470407969122809,0.56973630743377379,0.42363114793393575,0.27402350735322584,0.13743418140921693,-4.0616137305152669E-7,-4.1680239575829987E-7,-4.2772219843612292E-7,-4.3892808893814296E-7,-4.504275624770086E-7,-4.6222831063238637E-7,-4.7433822649557661E-7,-4.8676540994891717E-7,-4.9951817308349882E-7,-5.1260504575882183E-7,-5.2603478130810769E-7,-5.3981636239308614E-7,-5.5395900701217077E-7,-5.6847217466604276E-7,-5.8336557268476668E-7]
[null,"Taxable income before loss carried forward (excluding revenue adjustments)",null,null,null,null,{"$f":"G102+G40-G46-G47-G48","v":0.21232056725360249},{"$f":"H102+H40-H46-H47-H48","v":-0.63505193754482447},-0.60965441733369419,-0.961995925680037,-0.955242823231782,-0.62454176041752429,-0.31988834191305848,0.21894454073197389,0.66013833663698174,1.0696812224883749,1.4508788529894936,1.9696250606634111,2.5455638420820246,3.0696742221591427,3.4081762188564468,3.7282067724795498,3.8888722725403824,3.9564297841993525,4.2138089346509737,4.4594659210383094,4.6947557436081313,3.1902255874635057,1.3881589313753373,-0.14901412922929169,-0.18786429497783108,0.22147717168960684,0.84619266391381709,0.89925761657905434,0.58931909351432032,0.4987395067381537,0.51803044047243563,0.53712086114581536,0.55603667783947985,0.57480245732720181,0.59344149810151381,0.61197589993466983,0.25813368309611601,0.1388097756004458,1.0281362012087585E-2,-0.10944487468393838,-0.23450032243492619,-7.5801536726496444E-8,-7.7787460589105705E-8,-7.9825413655322105E-8,-8.1916759037840328E-8,-8.4062895561534291E-8,-8.6265258699078944E-8,-8.8525321531087203E-8,-9.0844595731398739E-8,-9.3224632578184906E-8,-9.5667023991541013E-8,-9.8173403598264712E-8,-1.0074544782452919E-7,-1.0338487701718373E-7,-1.0609345659443068E-7]
[null,"Taxable income (excluding revenue adjustments)",null,null,null,null,{"$f":"F106+G103","v":0.21232056725360249},{"$f":"G106+H103","v":-0.63505193754482447},-1.2447063548785187,-2.2067022805585559,-3.1619451037903379,-3.7864868642078622,-4.1063752061209211,-3.8874306653889472,-3.2272923287519655,-2.1576111062635905,-0.70673225327409694,1.2628928073893142,2.5455638420820246,3.0696742221591427,3.4081762188564468,3.7282067724795498,3.8888722725403824,3.9564297841993525,4.2138089346509737,4.4594659210383094,4.6947557436081313,3.1902255874635057,1.3881589313753373,-0.14901412922929169,-0.33687842420712277,-0.11540125251751593,0.73079141139630122,0.89925761657905434,0.58931909351432032,0.4987395067381537,0.51803044047243563,0.53712086114581536,0.55603667783947985,0.57480245732720181,0.59344149810151381,0.61197589993466983,0.25813368309611601,0.1388097756004458,1.0281362012087585E-2,-0.10944487468393838,-0.34394519711886457,-0.34394527292040128,-0.34394535070786186,-0.34394543053327553,-0.34394551245003457,-0.34394559651293016,-0.34394568277818888,-0.34394577130351039,-0.34394586214810613,-0.3439459553727387,-0.34394605103976267,-0.34394614921316624,-0.34394624995861406,-0.34394635334349105,-0.34394645943694763]
[null,"Tax payable (excluding revenue adjustments)",null,null,null,null,{"$f":"IF(G104>0,G53*G104,0)","v":6.3696170176080744E-2},{"$f":"IF(H104>0,H53*H104,0)","v":0},0,0,0,0,0,0,0,0,0,0.37886784221679426,0.76366915262460733,0.92090226664774277,1.0224528656569341,1.1184620317438649,1.1666616817621147,1.1869289352598058,1.264142680395292,1.3378397763114929,1.4084267230824394,0.95706767623905165,0.41644767941260119,0,0,0,0.21923742341889035,0.26977728497371628,0.17679572805429608,0.14962185202144609,0.15540913214173069,0.16113625834374459,0.16681100335184396,0.17244073719816053,0.17803244943045413,0.18359276998040094,7.7440104928834796E-2,4.1642932680133742E-2,3.0844086036262756E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax loss carried forward (excluding revenue adjustments)",null,null,null,{"$f":"F56","v":0},{"$f":"IF(G104<0,G104,0)","v":0},{"$f":"IF(H104<0,H104,0)","v":-0.63505193754482447},-1.2447063548785187,-2.2067022805585559,-3.1619451037903379,-3.7864868642078622,-4.1063752061209211,-3.8874306653889472,-3.2272923287519655,-2.1576111062635905,-0.70673225327409694,0,0,0,0,0,0,0,0,0,0,0,0,-0.14901412922929169,-0.33687842420712277,-0.11540125251751593,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.10944487468393838,-0.34394519711886457,-0.34394527292040128,-0.34394535070786186,-0.34394543053327553,-0.34394551245003457,-0.34394559651293016,-0.34394568277818888,-0.34394577130351039,-0.34394586214810613,-0.3439459553727387,-0.34394605103976267,-0.34394614921316624,-0.34394624995861406,-0.34394635334349105,-0.34394645943694763]
[]
[null,"Nominal Cash Flow to Equity Holders (excluding revenue adjustments)"]
[null," -  Pre-tax","Te  =",{"$f":"1-E110/E109","v":0.1723356628173166},{"$f":"IRR(OFFSET(F109,0,0,1,55+1))","v":8.955833117930001E-2},{"$f":"SUM(F25:F30)+SUM(F100:F101)-F46-F70-F71-F72","v":-8.7006549862184617},{"$f":"SUM(G25:G30)+SUM(G100:G101)-G46-G70-G71-G72","v":-3.2817043347518577},{"$f":"SUM(H25:H30)+SUM(H100:H101)-H46-H70-H71-H72","v":-4.6112275010308128},-4.7806037637676777,-1.8778688481301131,0.83491571284901367,3.4967558178274452,3.4006688648416956,3.3909237921488771,3.3783339217528958,3.3627568808816282,3.344044789349363,3.4849572408555405,3.6249729807725188,3.6635201342017139,3.6743374082601212,3.6788093932687413,3.5185884773520346,3.2861986721658241,3.280424021518475,3.2691896317212237,3.2524902055842242,2.7335189605709189,1.9704231163679991,1.1817599186313865,0.80264582751562163,0.645887389606151,0.73064780675219132,0.74192655087527015,0.46211186139690807,0.37140920484763673,0.37024544599781672,0.36865367821094819,0.36661867917350444,0.36412435669310006,0.36115373448357957,0.35768893660710366,0.25638149070085231,0.18543535001859407,0.11309381697842849,5.5893549598831388E-2,-2.3605817704823155E-7,-2.4224266503316717E-7,-2.4858917870303143E-7,-2.551019646344563E-7,-2.6178537899311345E-7,-2.6864389207181827E-7,-2.7568209128055722E-7,-2.8290468421483304E-7,-2.9031650180440695E-7,-2.9792250154452861E-7,-3.0572777081182934E-7,-3.1373753026708001E-7,-3.2195713734709943E-7,-3.303920898481561E-7,{"$f":"BI25+BI26+BI28+BI30+BI100+BI101-BI46-BI70-BI71-BI72+Assets!BI774*$D$18","v":-6.4221763939054227E-6}]
[null," -  Post-tax ",null,null,{"$f":"IRR(OFFSET(F110,0,0,1,55+1))","v":7.4124236814702593E-2},{"$f":"F109-F100","v":-8.7006549862184617},-3.3454005049279383,-4.6112275010308128,-4.7806037637676777,-1.8778688481301131,0.83491571284901367,3.4967558178274452,3.4006688648416956,3.3909237921488771,3.3783339217528958,3.3627568808816282,3.344044789349363,3.106089398638745,2.8613038281479115,2.742617867553971,2.6518845426031872,2.5603473615248764,2.3519267955899199,2.0992697369060185,2.0162813411231828,1.9313498554097306,1.844063482501785,1.7764512843318672,1.5539754369553977,1.1817599186313865,0.80264582751562163,0.645887389606151,0.51141038333330091,0.47214926590155387,0.28531613334261197,0.22178735282619064,0.21483631385608604,{"$f":"AL109-AL100","v":0.20751741986720354},0.19980767582166051,0.19168361949493951,0.18312128505312544,0.17409616662670271,0.17894138577201751,0.14379241733846035,0.11000940837480221,5.5893549598831388E-2,-2.3605817704823155E-7,-2.4224266503316717E-7,-2.4858917870303143E-7,-2.551019646344563E-7,-2.6178537899311345E-7,-2.6864389207181827E-7,-2.7568209128055722E-7,-2.8290468421483304E-7,-2.9031650180440695E-7,-2.9792250154452861E-7,-3.0572777081182934E-7,-3.1373753026708001E-7,-3.2195713734709943E-7,-3.303920898481561E-7,-6.4221763939054227E-6]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(OFFSET(F111,0,0,1,55+1))","v":8.3395014521392419E-2},{"$f":"F110-F101","v":-8.7006549862184617},-3.3090936879275721,-4.6112275010308128,-4.7806037637676777,-1.8778688481301131,0.83491571284901367,3.4967558178274452,3.4006688648416956,3.3909237921488771,3.3783339217528958,3.3627568808816282,3.344044789349363,3.3220440687023185,3.2965952451439375,3.2675321595431841,3.2346826760276395,3.1978707196188791,3.0169239541943251,2.7758192300041076,2.7368426689484995,2.6939185279072815,2.646866714658775,2.3219798597881267,1.7913506142205804,1.1817599186313865,0.80264582751562163,0.645887389606151,0.63637571468206844,0.62592231833657208,0.38608969833356072,0.30707180847841492,0.30341951917687249,0.29936508712313797,{"$f":"AM110-AM101","v":0.29488994773221155},0.28997483969789101,0.28459978122848428,0.27874404551553122,0.22308224558145334,0.16752888896613657,0.11176752127886919,5.5893549598831388E-2,-2.3605817704823155E-7,-2.4224266503316717E-7,-2.4858917870303143E-7,-2.551019646344563E-7,-2.6178537899311345E-7,-2.6864389207181827E-7,-2.7568209128055722E-7,-2.8290468421483304E-7,-2.9031650180440695E-7,-2.9792250154452861E-7,-3.0572777081182934E-7,-3.1373753026708001E-7,-3.2195713734709943E-7,-3.303920898481561E-7,-6.4221763939054227E-6]
[null,"Real Cash Flow to Equity (excluding revenue adjustments)"]
[null," -  Pre-tax",null,null,{"$f":"IRR(OFFSET(F113,0,0,1,55+1))","v":6.174176700391576E-2},{"$f":"F109/F$7","v":-8.7006549862184617},-3.1979220014676093,-4.378782580230494,-4.4237237413978656,-1.6933195497040803,0.73364289431765395,2.9941655106619085,2.8375482743642748,2.7571815222951273,2.6768147702259881,2.5964480181568543,2.5160812660877117,2.5551620498525534,2.5899667270244202,2.5506825431851827,2.4929024116351162,2.4322149093058409,2.2668957695017604,2.0631238894817501,2.0069192180606144,1.9489847340772959,1.889525416824118,1.5474878491343087,1.0870088177543447,0.63528886819038688,0.42046936408458296,0.32971266318177522,0.36345891273353431,0.35964710397433119,0.21828866589500559,0.17096418870149827,0.16607743489696203,{"$f":"AL109/AL$7","v":0.16114168130954754},0.1561609074135577,0.1511387694937861,0.14607862689307111,0.14098356612817414,9.8473204012463803E-2,6.9405253528998331E-2,4.1248398825094811E-2,1.986544692264957E-2,-8.175684322852562E-8,-8.1756843791135054E-8,-8.1756843791135107E-8,-8.1756843791134843E-8,-8.17568437911352E-8,-8.1756843791135121E-8,-8.1756843791135068E-8,-8.1756843791134962E-8,-8.1756843791135041E-8,-8.1756843791134869E-8,-8.1756843791134816E-8,-8.1756843791135001E-8,-8.1756843791134975E-8,-8.1756843791135438E-8,-1.5486209220861284E-6]
[null," -  Post-tax ",null,null,{"$f":"IRR(OFFSET(F114,0,0,1,55+1))","v":4.6701707050353702E-2},{"$f":"F110/F$7","v":-8.7006549862184617},-3.2599920002357083,-4.378782580230494,-4.4237237413978656,-1.6933195497040803,0.73364289431765395,2.9941655106619085,2.8375482743642748,2.7571815222951273,2.6768147702259881,2.5964480181568543,2.5160812660877117,2.2773770827967668,2.0443412268500269,1.909515237022718,1.7992058532163415,1.6927528338644109,1.5152590129303711,1.3179524358527057,1.2335337584328672,1.1514080883629032,1.0713037089064619,1.005676864413789,0.85727019162147478,0.63528886819038688,0.42046936408458296,0.32971266318177522,0.25439980818282815,0.22887321652631842,0.13477532889420224,0.10209142462082385,9.6367056809519333E-2,{"$f":"AL110/AL$7","v":9.0707642198773517E-2},8.5107905671488931E-2,7.9563000524565691E-2,7.4068473675637611E-2,6.8620233695508473E-2,6.8729343679341859E-2,5.3819021992962304E-2,4.012343090358414E-2,1.986544692264957E-2,-8.175684322852562E-8,-8.1756843791135054E-8,-8.1756843791135107E-8,-8.1756843791134843E-8,-8.17568437911352E-8,-8.1756843791135121E-8,-8.1756843791135068E-8,-8.1756843791134962E-8,-8.1756843791135041E-8,-8.1756843791134869E-8,-8.1756843791134816E-8,-8.1756843791135001E-8,-8.1756843791134975E-8,-8.1756843791135438E-8,-1.5486209220861284E-6]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(OFFSET(F115,0,0,1,55+1))","v":5.5735800610895669E-2},{"$f":"F111/F$7","v":-8.7006549862184617},-3.2246121009378914,-4.378782580230494,-4.4237237413978656,-1.6933195497040803,0.73364289431765395,2.9941655106619085,2.8375482743642748,2.7571815222951273,2.6768147702259881,2.5964480181568543,2.5160812660877117,2.435714514018565,2.3553477619494307,2.2749806015353227,2.1946128915150429,2.1142462168660257,1.943691964176063,1.742700164421261,1.6743634704206833,1.6060267764201068,1.5376900824195257,1.3145091257044852,0.98822120851721063,0.63528886819038688,0.42046936408458296,0.32971266318177522,0.31656349777673065,0.30341433237168569,0.18237793098466012,0.14134890014680826,0.13610197231936164,{"$f":"AL111/AL$7","v":0.13085504449191471},0.12560811666446814,0.12036118883702131,0.1151142610095747,0.10986733318212789,8.5683344069221359E-2,6.2703173968502848E-2,4.0764662618845225E-2,1.986544692264957E-2,-8.175684322852562E-8,-8.1756843791135054E-8,-8.1756843791135107E-8,-8.1756843791134843E-8,-8.17568437911352E-8,-8.1756843791135121E-8,-8.1756843791135068E-8,-8.1756843791134962E-8,-8.1756843791135041E-8,-8.1756843791134869E-8,-8.1756843791134816E-8,-8.1756843791135001E-8,-8.1756843791134975E-8,-8.1756843791135438E-8,-1.5486209220861284E-6]
[null,"Net Cash Flow to Debt (excluding revenue adjustments)"]
[null,"Cash flow to debt before Tax calculation",null,null,{"$f":"IRR(OFFSET(F117,0,0,1,55+1))","v":5.2814777641585264E-2},{"$f":"F72","v":-13.050982479327692},{"$f":"G48+G72","v":-5.4347737448810198},{"$f":"H48+H72","v":-7.5856247792363263},-8.1087516464162412,-4.0189432110751842,-2.5437375906167237E-2,3.8979791418033312,3.7973834201611174,3.8256476690719761,3.8527864323253458,3.8787213365231898,3.903370674178352,3.9266492828094535,3.9484684199891524,3.9687347544639335,3.9873515846203818,4.0042220950777221,3.8092611812955921,3.52237328423334,3.5341648842937241,3.5441566285358563,3.5522461145397837,3.1480459841649169,2.4276818877667434,1.5715238525041084,1.0387619139953062,0.82562770573847333,0.82821053898068508,0.83036200719944186,0.48946570497782471,0.38067229664381086,0.38221649684058989,0.38358032142783333,0.38475325916796727,0.38572437186326775,0.38648227919878314,0.38701514308412438,0.31335481673292148,0.23819579791534165,0.16092969037479732,8.1540631810385539E-2,-1.7010319600329514E-7,-1.745597307251327E-7,-1.7913301973309149E-7,-1.8382612430368666E-7,-1.8864218348389516E-7,-1.935844185605681E-7,-1.9865613521501938E-7,-2.0386072573408413E-7,-2.0920167127909187E-7,-2.1468254421429323E-7,-2.2030701049627835E-7,-2.2607883212600613E-7,-2.3200186966507133E-7,-2.3808008481788666E-7,{"$f":"BI48+BI72+Assets!$BI$774*$D$19","v":-9.3690100895348268E-6}]
[null,"Deduction Utilised to Reduce Tax",null,null,null,null,{"$f":"MAX(0,MIN(G48+G103,F119+G48))","v":0.61725366038911689},{"$f":"MAX(0,MIN(H48+H103,G119+H48))","v":0.28926032148875302},0.75528169150581448,0.92870457296257047,1.3526214920978754,1.8085646435768181,2.0345896866764805,2.4959733111888251,2.8540435804034479,3.1745445109508834,3.4605286987290791,2.6147349126286796,1.799649967395792,1.68431018421436,1.5616916194356891,1.4314921164862293,1.2933984969173045,1.1583572810434195,1.0314665737729714,0.89713196762901248,0.75505051347152852,0.60490849763305876,0.468403281967608,0.21422309307787479,0.11051704442319976,0.48011791092854106,0.34360845108025695,0.19600147401285181,0.16195159591901129,0.14437197848687636,0.13168834417192013,0.1182410179100038,0.10399868966662745,8.8928933012965269E-2,7.2998168119859638E-2,5.6171623579054093E-2,3.8413297015615015E-2,2.3655561091719048E-2,1.213991891679937E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unutilised Deductions Carried Forward",null,null,null,null,{"$f":"MAX(0,F119+G48-G118)","v":0},{"$f":"MAX(0,G119+H48-H118)","v":0.63505193754482447},1.2447063548785187,2.2067022805585559,3.1619451037903383,3.7864868642078626,4.1063752061209211,3.8874306653889477,3.2272923287519655,2.1576111062635901,0.7067322532740965,0,0,0,0,0,0,0,0,0,0,0,0,0.14901412922929169,0.33687842420712277,0.11540125251751598,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1534927211062693E-3,4.1531604260430996E-3,4.1528194251840679E-3,4.1524694904462207E-3,4.1521103877709383E-3,4.1517418769674991E-3,4.151363711552428E-3,4.1509756385846317E-3,4.1505773984962142E-3,4.150168724918862E-3,4.1497493445056812E-3,4.1493189767483644E-3,4.1488773337895694E-3,4.1484241202303816E-3,4.1479590329327326E-3,4.1474817608166421E-3]
[null,"Net Cash Flow to Debt","Td  =",{"$f":"1-$E$120/$E$117","v":0.29019545822936021},{"$f":"IRR(OFFSET(F120,0,0,1,55+1))","v":3.7488169042603658E-2},{"$f":"F72","v":-13.050982479327692},{"$f":"G48-G118*G53+G72","v":-5.6199498429977544},{"$f":"H48-H118*H53+H72","v":-7.6724028756829519},-8.3353361538679849,-4.2975545829639543,-0.4312238235355299,3.3554097487302856,3.1870065141581732,3.0768556757153287,2.9965733582043113,2.9263579832379247,2.8652120645596284,3.1422288090208497,3.4085734297704149,3.4634416991996253,3.5188440987896747,3.5747744601318536,3.4212416322204007,3.1748660999203144,3.2247249121618324,3.2750170382471526,3.325730960498325,2.9665734348749995,2.2871609031764613,1.5072569245807461,1.0056068006683463,0.68159233245991091,0.7251280036566079,0.77156156499558626,0.44088022620212131,0.33736070309774802,0.34270999358901388,0.34810801605483221,0.35355365226797902,0.35904569195937813,0.36458282876282522,0.37016365601040818,0.30183082762823699,0.23109912958782594,0.15728771469975752,8.1540631810385539E-2,-1.7010319600329514E-7,-1.745597307251327E-7,-1.7913301973309149E-7,-1.8382612430368666E-7,-1.8864218348389516E-7,-1.935844185605681E-7,-1.9865613521501938E-7,-2.0386072573408413E-7,-2.0920167127909187E-7,-2.1468254421429323E-7,-2.2030701049627835E-7,-2.2607883212600613E-7,-2.3200186966507133E-7,-2.3808008481788666E-7,{"$f":"BI48-BI118*BI53+BI72+Assets!BI774*$D$19","v":-9.3690100895348268E-6}]
[null,"Nominal Cash Flows to Assets"]
[null,"Cash flow to Asset",null,null,{"$f":"IRR(OFFSET(F122,0,0,1,55+1))","v":6.7937517813885906E-2},{"$f":"F102-F70-F30","v":-21.751637465546153},{"$f":"G102-G70-G30","v":-8.7164780796328767},-12.196852280267141,-12.889355410183917,-5.8968120592052973,0.80947833694284621,7.3947349596307763,7.198052285002813,7.2165714612208527,7.2311203540782412,7.2414782174048185,7.247415463527715,7.411606523664994,7.5734414007616708,7.6322548886656474,7.661688992880503,7.6830314883464634,7.3278496586476267,6.808571956399164,6.8145889058121991,6.81334626025708,6.8047363201240074,5.8815649447358362,4.3981050041347425,2.7532837711354947,1.8414077415109278,1.4715150953446243,1.5588583457328764,1.5722885580747119,0.95157756637473279,0.75208150149144759,0.75246194283840662,0.75223399963878146,0.75137193834147165,0.74984872855636775,0.74763601368236265,0.74470407969122809,0.56973630743377379,0.42363114793393575,0.27402350735322584,0.13743418140921693,-4.0616137305152669E-7,-4.1680239575829987E-7,-4.2772219843612292E-7,-4.3892808893814296E-7,-4.504275624770086E-7,-4.6222831063238637E-7,-4.7433822649557661E-7,-4.8676540994891717E-7,-4.9951817308349882E-7,-5.1260504575882183E-7,-5.2603478130810769E-7,-5.3981636239308614E-7,-5.5395900701217077E-7,-5.6847217466604276E-7,{"$f":"BI102-BI70-BI30+Assets!BI774","v":-1.579118648344025E-5}]
[null,"Cash flow to Asset Post-tax",null,null,6.0885091926124568E-2,{"$f":"F122-F105","v":-21.751637465546153},{"$f":"G122-G105","v":-8.7801742498089581},-12.196852280267141,-12.889355410183917,-5.8968120592052973,0.80947833694284621,7.3947349596307763,7.198052285002813,7.2165714612208527,7.2311203540782412,7.2414782174048185,7.247415463527715,7.0327386814481994,6.8097722481370635,6.7113526220179045,6.6392361272235689,6.5645694566025981,6.161187976885512,5.6216430211393584,5.5504462254169074,5.4755064839455869,5.3963095970415678,4.9244972684967845,3.9816573247221414,2.7532837711354947,1.8414077415109278,1.4715150953446243,1.3396209223139861,1.3025112731009956,0.77478183832043668,0.60245964947000152,0.59705281069667593,0.59109774129503689,0.58456093498962769,0.5774079913582072,0.5696035642519085,0.56111130971082712,0.492296202504939,0.381988215253802,0.27093909874959954,0.13743418140921693,-4.0616137305152669E-7,-4.1680239575829987E-7,-4.2772219843612292E-7,-4.3892808893814296E-7,-4.504275624770086E-7,-4.6222831063238637E-7,-4.7433822649557661E-7,-4.8676540994891717E-7,-4.9951817308349882E-7,-5.1260504575882183E-7,-5.2603478130810769E-7,-5.3981636239308614E-7,-5.5395900701217077E-7,-5.6847217466604276E-7,-1.579118648344025E-5]
[null,"Cash flow to Asset Real",null,null,4.0672935770388996E-2,{"$f":"F122/F$7","v":-21.751637465546153},-8.4939452744074888,-11.582027624214906,-11.927143590417121,-5.3172973984449703,0.71129099723816791,6.3318863341074589,6.0061186936659743,5.8678397707638297,5.7295608478616851,5.5912819249595405,5.4530030020573967,5.434171614989241,5.4110641213280974,5.3138671541384124,5.1981733970899047,5.0795737797164584,4.7210611578067896,4.2745216762091713,4.1690736772274102,4.0618958656834634,3.9531932208696627,3.3296459315475357,2.4262702163767695,1.4801064947246834,0.96462912476606477,0.75117918201516698,0.77545016108948706,0.76216308185284465,0.4494985193231103,0.34619229157941028,0.33752460881024299,0.32880792625819771,0.32004622339757682,0.3112431565131743,0.30240208494782828,0.29352609521830042,0.21882921220976928,0.15855783280904734,9.994384503719686E-2,4.8846270378928906E-2,-1.4067071142073427E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-1.4067071280410713E-7,-1.4067071280410705E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-3.8078309085415917E-6]
[null,"Cash flow to Asset Real Post-tax",null,null,3.3800559226326188E-2,{"$f":"F123/F$7","v":-21.751637465546153},-8.5560152731755874,-11.582027624214906,-11.927143590417121,-5.3172973984449703,0.71129099723816791,6.3318863341074589,6.0061186936659743,5.8678397707638297,5.7295608478616851,5.5912819249595405,5.4530030020573967,5.1563866479334548,4.8654386211537046,4.6726998479759478,4.5044768386711302,4.3401117042750288,3.9694244012354001,3.5293502225801272,3.395688217599663,3.2643192199690709,3.1349715129520064,2.787834946827016,2.1965315902438998,1.4801064947246834,0.96462912476606477,0.75117918201516698,0.66639105653878095,0.63138919440483177,0.36598518232230692,0.2773195274987359,0.26781423072280031,0.25837388714742376,0.24899322165550802,0.23966738754395389,0.23039193173039479,0.22116276278563471,0.18908535187664735,0.14297160127301128,9.8818877115686182E-2,4.8846270378928906E-2,-1.4067071142073427E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-1.4067071280410713E-7,-1.4067071280410705E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-3.8078309085415917E-6]
[null,"Check on Vanilla WACC Cash Flow (nom)",null,null,6.500460331138358E-2,{"$f":"(F122-F105-F101)","v":-21.751637465546153},{"$f":"(G122-G105-G101)","v":-8.7438674328085924},{"$f":"(H122-H105-H101)","v":-12.196852280267141},-12.889355410183917,-5.8968120592052973,0.80947833694284621,7.3947349596307763,7.198052285002813,7.2165714612208527,7.2311203540782412,7.2414782174048185,7.247415463527715,7.2486933515117729,7.24506366513309,7.2362669140071176,7.2220342606480212,7.2020928146966012,6.8261851354899177,6.2981925142374475,6.2710075532422236,6.2380751564431378,6.1991128291985582,5.470025843953044,4.219032501987324,2.7532837711354947,1.8414077415109278,1.4715150953446243,1.4645862536627536,1.4562843255360138,0.87555540331138548,0.68774410512222584,0.68563601601746238,0.6829454085509713,0.67964320690017876,0.67569921156115864,0.67108206042726737,0.66575918859965566,0.53643706231437482,0.40572468688147822,0.2726972116536665,0.13743418140921693,-4.0616137305152669E-7,-4.1680239575829987E-7,-4.2772219843612292E-7,-4.3892808893814296E-7,-4.504275624770086E-7,-4.6222831063238637E-7,-4.7433822649557661E-7,-4.8676540994891717E-7,-4.9951817308349882E-7,-5.1260504575882183E-7,-5.2603478130810769E-7,-5.3981636239308614E-7,-5.5395900701217077E-7,-5.6847217466604276E-7,-1.579118648344025E-5]
[null,"Check on Vanilla WACC Cash Flow (real)",null,null,3.7814898961535448E-2,{"$f":"F126/F$7","v":-21.751637465546153},{"$f":"G126/G$7","v":-8.5206353738777718},-11.582027624214906,-11.927143590417121,-5.3172973984449703,0.71129099723816791,6.3318863341074589,6.0061186936659743,5.8678397707638297,5.7295608478616851,5.5912819249595405,5.4530030020573967,5.3147240791552539,5.1764451562531084,5.0381652124885523,4.8998838769698319,4.761605087276644,4.3978573524810924,3.9540979511486825,3.8365179295874787,3.7189379080262746,3.6013578864650704,3.096667208117712,2.3274826071396357,1.4801064947246834,0.96462912476606477,0.75117918201516698,0.72855474613268345,0.70593031025019903,0.41358778441276484,0.31657700302472036,0.30754914623264262,0.29852128944056494,0.28949343264848726,0.28046557585640947,0.27143771906433189,0.26240986227225416,0.20603935226652684,0.15185575324855183,9.9460108830947261E-2,4.8846270378928906E-2,-1.4067071142073427E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-1.4067071280410713E-7,-1.4067071280410705E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-1.4067071280410708E-7,-1.4067071280410711E-7,-1.4067071280410711E-7,-3.8078309085415917E-6]
[]
[null,"Return on Equity - Individual Years"]
[]
[null,"Return on Equity"]
[null,"Cash flow with Imputation",null,null,null,null,{"$f":"G111","v":-3.3090936879275721},-4.6112275010308128,-4.7806037637676777,-1.8778688481301131,0.83491571284901367,3.4967558178274452,3.4006688648416956,3.3909237921488771,3.3783339217528958,3.3627568808816282,3.344044789349363,3.3220440687023185,3.2965952451439375,3.2675321595431841,3.2346826760276395,3.1978707196188791,3.0169239541943251,2.7758192300041076,2.7368426689484995,2.6939185279072815,2.646866714658775,2.3219798597881267,1.7913506142205804,1.1817599186313865,0.80264582751562163,0.645887389606151,0.63637571468206844,0.62592231833657208,0.38608969833356072,0.30707180847841492,0.30341951917687249,0.29936508712313797,{"$f":"AM111","v":0.29488994773221155},0.28997483969789101,0.28459978122848428,0.27874404551553122,0.22308224558145334,0.16752888896613657,0.11176752127886919,5.5893549598831388E-2,-2.3605817704823155E-7,-2.4224266503316717E-7,-2.4858917870303143E-7,-2.551019646344563E-7,-2.6178537899311345E-7,-2.6864389207181827E-7,-2.7568209128055722E-7,-2.8290468421483304E-7,-2.9031650180440695E-7,-2.9792250154452861E-7,-3.0572777081182934E-7,-3.1373753026708001E-7,-3.2195713734709943E-7,-3.303920898481561E-7,{"$f":"BI111-Assets!BI774*D18","v":-3.3904802960322902E-7}]
[null,"Add back Capex",null,null,null,null,{"$f":"G70","v":10.661016706349663},15.163138117000548,17.158680688296368,11.663219466676654,6.0566320449123925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Nominal Depreciation of RAB",null,null,null,null,{"$f":"-Assets!G773","v":-0.5743043642327671},{"$f":"-Assets!H773","v":-0.97990971988405118},{"$f":"-Assets!I773","v":-1.3692010962034451},{"$f":"-Assets!J773","v":-1.813813283813672},{"$f":"-Assets!K773","v":-2.1677958928526837},{"$f":"-Assets!L773","v":-2.4414545630149842},{"$f":"-Assets!M773","v":-2.4048423192859665},{"$f":"-Assets!N773","v":-2.581031497691864},{"$f":"-Assets!O773","v":-2.764801980931459},{"$f":"-Assets!P773","v":-2.9564300801011454},{"$f":"-Assets!Q773","v":-3.1562013807312823},{"$f":"-Assets!R773","v":-3.3644110390914426},{"$f":"-Assets!S773","v":-3.5813640876556083},{"$f":"-Assets!T773","v":-3.8073742837492901},{"$f":"-Assets!U773","v":-4.042766608641152},{"$f":"-Assets!V773","v":-4.2878832976524883},{"$f":"-Assets!W773","v":-4.1931044739638166},{"$f":"-Assets!X773","v":-3.9400266719831922},{"$f":"-Assets!Y773","v":-4.1711638508679165},{"$f":"-Assets!Z773","v":-4.4117077681780765},{"$f":"-Assets!AA773","v":-4.6619926684470903},{"$f":"-Assets!AB773","v":-4.2385624775530975},{"$f":"-Assets!AC773","v":-3.2654643429985617},{"$f":"-Assets!AD773","v":-2.0138110503282367},{"$f":"-Assets!AE773","v":-1.2339676243237938},{"$f":"-Assets!AF773","v":-0.94497827749923058},{"$f":"-Assets!AG773","v":-1.0000055673632402},{"$f":"-Assets!AH773","v":-1.0572675553109843},{"$f":"-Assets!AI773","v":-0.54585684843135562},{"$f":"-Assets!AJ773","v":-0.3938338635948912},{"$f":"-Assets!AK773","v":-0.4175469211144503},{"$f":"-Assets!AL773","v":-0.44223217252971569},{"$f":"-Assets!AM773","v":-0.46792428250223322},{"$f":"-Assets!AN773","v":-0.49465906475050408},{"$f":"-Assets!AO773","v":-0.52247351846487256},{"$f":"-Assets!AP773","v":-0.55140586584178375},{"$f":"-Assets!AQ773","v":-0.45823586619551077},{"$f":"-Assets!AR773","v":-0.35756706137270428},{"$f":"-Assets!AS773","v":-0.24798295242999666},{"$f":"-Assets!AT773","v":-0.1289785651487988},{"$f":"-Assets!AU773","v":-2.7031977861084865E-7},{"$f":"-Assets!AV773","v":-2.774018805111176E-7},{"$f":"-Assets!AW773","v":-2.8466953018987573E-7},{"$f":"-Assets!AX773","v":-2.9212758496522457E-7},{"$f":"-Assets!AY773","v":-2.997810332587873E-7},{"$f":"-Assets!AZ773","v":-3.0763499418380601E-7},{"$f":"-Assets!BA773","v":-3.1569472096913006E-7},{"$f":"-Assets!BB773","v":-3.2396560447291003E-7},{"$f":"-Assets!BC773","v":-3.3245317678834666E-7},{"$f":"-Assets!BD773","v":-3.4116311494390698E-7},{"$f":"-Assets!BE773","v":-3.5010124470048175E-7},{"$f":"-Assets!BF773","v":-3.5927354444802548E-7},{"$f":"-Assets!BG773","v":-3.6868614920428392E-7},{"$f":"-Assets!BH773","v":-3.7834535471828445E-7},{"$f":"-Assets!BI773","v":-3.8825762168133341E-7}]
[null,"Add Debt Repayment",null,null,null,null,{"$f":"G72","v":-6.0520274052701364},-8.5099370382699036,-9.4736877552557495,-5.9096437097177912,-2.3333016912358246,1.4648727378089887,1.4429053915715784,1.5486188986151248,1.6588811885588797,1.7738580480606814,1.8937208284387665,2.0186466234548703,2.1488184525933605,2.2844245702495733,2.4256599651846926,2.572729978591493,2.5158626843782876,2.3640160031899207,2.5026983105207528,2.647024660906844,2.797195601068255,2.5431374865318581,1.9592786057991356,1.2082866301969419,0.74038057459427531,0.56698696649953906,0.60000334041794412,0.63436053318659003,0.3275141090588134,0.23630031815693453,0.25052815266866979,0.26533930351782953,{"$f":"AM72","v":0.28075456950133981},0.29679543885030246,0.31348411107892349,0.33084351950507029,0.27494151971730646,0.21454023682362261,0.14878977145799796,7.7387139089279272E-2,1.621918671665082E-7,1.6644112830667073E-7,1.7080171811392573E-7,1.7527655097913419E-7,1.7986861995527312E-7,1.8458099651028398E-7,1.8941683258147828E-7,1.9437936268374584E-7,1.9947190607300821E-7,2.046978689663437E-7,2.1006074682028833E-7,2.155641266688153E-7,2.2121168952257025E-7,2.2700721283097237E-7,2.3295457300879855E-7]
[null,"Gives Nominal Return to Equity",null,null,null,null,{"$f":"SUM(G132:G135)","v":0.72559124891918803},1.0620638578157795,1.5351880730694951,2.0618936250150783,2.3904501736728978,2.5201739926214497,2.4387319371273075,2.3585111930721379,2.2724131293803165,2.1801848488411641,2.0815642370568472,1.9762796530657463,1.8640496100816897,1.7445824460434673,1.6175760325711801,1.4827174005578838,1.3396821646087962,1.199808561210836,1.0683771286013357,0.92923542063604891,0.78206964727993977,0.62655486876688737,0.48516487702115429,0.37623549850009175,0.30905877778610313,0.26789607860645948,0.23637348773677236,0.20301529621217784,0.16774695896101849,0.14953826304045825,0.13640075073109198,0.12247221811125181,{"$f":"SUM(AM132:AM135)","v":0.10772023473131814},9.2111213797689384E-2,7.5610373842535217E-2,5.818169917881777E-2,3.9787899103249036E-2,2.4502064417054908E-2,1.2574340306870491E-2,4.302123539311864E-3,-3.4418608849257206E-7,-3.5320341723761399E-7,-3.6245699077898144E-7,-3.7195299862054668E-7,-3.8169779229662768E-7,-3.9169788974534035E-7,-4.0195997966820895E-7,-4.1249092600399723E-7,-4.2329777251974535E-7,-4.3438774752209189E-7,-4.4576826869202276E-7,-4.5744694804629025E-7,-4.6943159702881316E-7,-4.8173023173546818E-7,-4.9435107827576393E-7]
[null,"Less Inflation in Equity Component",null,null,null,null,{"$f":"-$D$18*(Assets!G775-Assets!F774)","v":-0.22794839133414513},{"$f":"-$D$18*(Assets!H775-Assets!G774)","v":-0.33365307016017598},{"$f":"-$D$18*(Assets!I775-Assets!H774)","v":-0.48228758570726882},{"$f":"-$D$18*(Assets!J775-Assets!I774)","v":-0.64775496620779338},{"$f":"-$D$18*(Assets!K775-Assets!J774)","v":-0.75097277215625702},{"$f":"-$D$18*(Assets!L775-Assets!K774)","v":-0.79172620722192733},{"$f":"-$D$18*(Assets!M775-Assets!L774)","v":-0.76614074768876894},{"$f":"-$D$18*(Assets!N775-Assets!M774)","v":-0.74093896970944118},{"$f":"-$D$18*(Assets!O775-Assets!N774)","v":-0.71389080017215756},{"$f":"-$D$18*(Assets!P775-Assets!O774)","v":-0.68491679005871342},{"$f":"-$D$18*(Assets!Q775-Assets!P774)","v":-0.653934594722},{"$f":"-$D$18*(Assets!R775-Assets!Q774)","v":-0.62085887669369133},{"$f":"-$D$18*(Assets!S775-Assets!R774)","v":-0.58560120538676586},{"$f":"-$D$18*(Assets!T775-Assets!S774)","v":-0.54806995359681709},{"$f":"-$D$18*(Assets!U775-Assets!T774)","v":-0.50817020606919816},{"$f":"-$D$18*(Assets!V775-Assets!U774)","v":-0.46580364187655338},{"$f":"-$D$18*(Assets!W775-Assets!V774)","v":-0.42086835360335617},{"$f":"-$D$18*(Assets!X775-Assets!W774)","v":-0.37692630919175374},{"$f":"-$D$18*(Assets!Y775-Assets!X774)","v":-0.33563641811505818},{"$f":"-$D$18*(Assets!Z775-Assets!Y774)","v":-0.29192430258800783},{"$f":"-$D$18*(Assets!AA775-Assets!Z774)","v":-0.24569138378428762},{"$f":"-$D$18*(Assets!AB775-Assets!AA774)","v":-0.19683558012962693},{"$f":"-$D$18*(Assets!AC775-Assets!AB774)","v":-0.15241715416708176},{"$f":"-$D$18*(Assets!AD775-Assets!AC774)","v":-0.11819640434424272},{"$f":"-$D$18*(Assets!AE775-Assets!AD774)","v":-9.7092476416960949E-2},{"$f":"-$D$18*(Assets!AF775-Assets!AE774)","v":-8.4160993195591519E-2},{"$f":"-$D$18*(Assets!AG775-Assets!AF774)","v":-7.425800182113243E-2},{"$f":"-$D$18*(Assets!AH775-Assets!AG774)","v":-6.3778346633484875E-2},{"$f":"-$D$18*(Assets!AI775-Assets!AH774)","v":-5.2698608897663139E-2},{"$f":"-$D$18*(Assets!AJ775-Assets!AI774)","v":-4.6978249191606737E-2},{"$f":"-$D$18*(Assets!AK775-Assets!AJ774)","v":-4.2851029077646888E-2},{"$f":"-$D$18*(Assets!AL775-Assets!AK774)","v":-3.8475305680945128E-2},{"$f":"-$D$18*(Assets!AM775-Assets!AL774)","v":-3.3840890801420366E-2},{"$f":"-$D$18*(Assets!AN775-Assets!AM774)","v":-2.8937232967314055E-2},{"$f":"-$D$18*(Assets!AO775-Assets!AN774)","v":-2.3753405393535588E-2},{"$f":"-$D$18*(Assets!AP775-Assets!AO774)","v":-1.8278093558396515E-2},{"$f":"-$D$18*(Assets!AQ775-Assets!AP774)","v":-1.249958238699902E-2},{"$f":"-$D$18*(Assets!AR775-Assets!AQ774)","v":-7.6974552498431771E-3},{"$f":"-$D$18*(Assets!AS775-Assets!AR774)","v":-3.9502966019901555E-3},{"$f":"-$D$18*(Assets!AT775-Assets!AS774)","v":-1.3515352363574597E-3},{"$f":"-$D$18*(Assets!AU775-Assets!AT774)","v":1.0812790990566561E-7},{"$f":"-$D$18*(Assets!AV775-Assets!AU774)","v":1.1096075220444704E-7},{"$f":"-$D$18*(Assets!AW775-Assets!AV774)","v":1.1386781207595048E-7},{"$f":"-$D$18*(Assets!AX775-Assets!AW774)","v":1.1685103398608924E-7},{"$f":"-$D$18*(Assets!AY775-Assets!AX774)","v":1.1991241330351563E-7},{"$f":"-$D$18*(Assets!AZ775-Assets!AY774)","v":1.2305399767352277E-7},{"$f":"-$D$18*(Assets!BA775-Assets!AZ774)","v":1.2627788838765197E-7},{"$f":"-$D$18*(Assets!BB775-Assets!BA774)","v":1.295862417891638E-7},{"$f":"-$D$18*(Assets!BC775-Assets!BB774)","v":1.3298127071533859E-7},{"$f":"-$D$18*(Assets!BD775-Assets!BC774)","v":1.3646524597756293E-7},{"$f":"-$D$18*(Assets!BE775-Assets!BD774)","v":1.4004049788019244E-7},{"$f":"-$D$18*(Assets!BF775-Assets!BE774)","v":1.4370941777920976E-7},{"$f":"-$D$18*(Assets!BG775-Assets!BF774)","v":1.4747445968171397E-7},{"$f":"-$D$18*(Assets!BH775-Assets!BG774)","v":1.5133814188731469E-7},{"$f":"-$D$18*(Assets!BI775-Assets!BH774)","v":1.5530304867253237E-7}]
[null,"Gives Real Return to Equity",null,null,null,null,{"$f":"G136+G137","v":0.4976428575850429},{"$f":"H136+H137","v":0.72841078765560352},1.0529004873622263,1.4141386588072851,1.6394774015166407,1.7284477853995224,1.6725911894385386,1.6175722233626968,1.5585223292081589,{"$f":"P136+P137","v":1.4952680587824507},{"$f":"Q136+Q137","v":1.4276296423348471},{"$f":"R136+R137","v":1.3554207763720549},{"$f":"S136+S137","v":1.2784484046949238},1.1965124924466504,1.1094058265019819,1.0169137586813304,0.91881381100544002,0.82288225201908227,0.73274071048627754,0.63731111804804108,0.53637826349565221,0.42971928863726044,0.3327477228540725,0.25803909415584902,0.21196630136914218,0.18373508541086797,0.16211548591563993,0.13923694957869298,0.11504835006335534,0.10256001384885152,9.3549721653445092E-2,8.3996912430306686E-2,7.3879343929897784E-2,6.3173980830375329E-2,5.1856968448999632E-2,3.9903605620421251E-2,{"$f":"AQ136+AQ137","v":2.7288316716250018E-2},1.6804609167211732E-2,8.624043704880336E-3,2.9505883029544043E-3,-2.3605817858690645E-7,-2.4224266503316696E-7,-2.4858917870303095E-7,-2.5510196463445746E-7,-2.6178537899311202E-7,-2.6864389207181758E-7,-2.7568209128055701E-7,-2.8290468421483341E-7,-2.9031650180440679E-7,-2.9792250154452892E-7,-3.0572777081183029E-7,-3.1373753026708049E-7,-3.2195713734709917E-7,-3.3039208984815351E-7,-3.3904802960323157E-7]
[null,"%ROE (1 year)",null,null,null,null,{"$f":"G136/G142","v":8.3395014521148073E-2},8.3395014521147962E-2,8.3395014521147975E-2,8.3395014521147962E-2,8.3395014521148045E-2,8.3395014521147975E-2,8.3395014521148003E-2,8.3395014521148003E-2,8.3395014521148003E-2,8.3395014521147962E-2,{"$f":"Q136/Q142","v":8.3395014521147989E-2},{"$f":"R136/R142","v":8.3395014521147975E-2},{"$f":"S136/S142","v":8.3395014521147989E-2},8.3395014521148003E-2,8.3395014521147989E-2,8.3395014521148003E-2,8.3395014521147975E-2,8.3395014521148031E-2,8.3395014521147989E-2,8.3395014521148017E-2,8.3395014521147989E-2,8.3395014521147962E-2,8.3395014521148031E-2,8.3395014521148003E-2,8.3395014521148003E-2,8.3395014521147989E-2,8.3395014521147989E-2,8.3395014521147989E-2,8.3395014521147934E-2,8.3395014521148031E-2,8.3395014521148045E-2,8.3395014521147975E-2,8.3395014521148073E-2,8.3395014521147948E-2,8.3395014521148086E-2,8.3395014521147962E-2,8.3395014521147851E-2,{"$f":"AR136/AR142","v":8.3395014521147962E-2},8.3395014521147531E-2,8.3395014521147851E-2,8.3395014521148003E-2,8.3395014521147975E-2,8.3395014521148003E-2,8.3395014521148003E-2,8.3395014521147989E-2,8.3395014521148003E-2,8.3395014521147962E-2,8.3395014521148003E-2,8.3395014521147962E-2,8.3395014521147989E-2,8.3395014521147989E-2,8.3395014521147989E-2,8.3395014521148003E-2,8.3395014521148003E-2,8.3395014521147934E-2]
[null,"%real ROE (1 year)",null,null,null,null,{"$f":"G138/G142/(1+G$6)","v":5.5735800610895794E-2},{"$f":"H138/H142/(1+H$6)","v":5.573580061089569E-2},5.5735800610895753E-2,5.5735800610895565E-2,5.5735800610895843E-2,5.573580061089569E-2,5.5735800610895697E-2,5.5735800610895718E-2,5.5735800610895718E-2,5.5735800610895544E-2,{"$f":"Q138/Q142/(1+Q$6)","v":5.5735800610895538E-2},{"$f":"R138/R142/(1+R$6)","v":5.5735800610895711E-2},{"$f":"S138/S142/(1+S$6)","v":5.573580061089551E-2},5.5735800610895787E-2,5.5735800610895649E-2,5.5735800610895767E-2,5.5735800610895635E-2,5.5735800610895829E-2,5.5735800610895704E-2,5.5735800610895697E-2,5.5735800610895704E-2,5.5735800610895635E-2,5.5735800610895572E-2,5.5735800610895649E-2,5.5735800610895649E-2,5.5735800610895579E-2,5.5735800610895614E-2,5.5735800610895593E-2,5.5735800610895558E-2,5.5735800610895718E-2,5.573580061089569E-2,5.5735800610895649E-2,5.5735800610895815E-2,5.5735800610895593E-2,5.5735800610895753E-2,5.5735800610895662E-2,5.5735800610895621E-2,{"$f":"AR138/AR142/(1+AR$6)","v":5.5735800610895697E-2},5.5735800610895149E-2,5.5735800610895621E-2,5.5735800610895808E-2,5.5735800610895642E-2,5.5735800610895621E-2,5.5735800610895794E-2,5.5735800610895489E-2,5.5735800610895586E-2,5.5735800610895649E-2,5.5735800610895704E-2,5.5735800610895649E-2,5.5735800610895621E-2,5.5735800610895697E-2,5.5735800610895725E-2,5.5735800610895586E-2,5.573580061089551E-2,5.5735800610895753E-2]
[]
[null,"Equity at Start of Period",null,null,null,null,{"$f":"G18","v":8.7006549862184617},12.73533992306522,18.40863128191182,24.724423118748987,28.664185591894181,30.219720052718067,29.243138227512073,28.281201299797686,27.24878870072094,26.142867908348354,24.960295876307896,23.697815324015387,22.352050908378807,20.919505273316567,19.39655555981685,17.779448916360391,16.064295597299392,14.387053807713867,12.811043138920589,11.142577598573419,9.3778944913021896,7.5130974239233526,5.8176724329021132,4.5114866957026889,3.7059622755713946,3.2123752258418778,2.8343839148421854,2.4343816878968894,2.011474665772496,1.7931319263999534,1.6355983809619972,1.4685796125162172,{"$f":"AM18","v":1.2916867435043309},1.1045170305034375,0.90665340460323596,0.69766399721728689,0.47710165088057344,0.29380730440236907,0.15078047985328735,5.1587298881288685E-2,-4.1271782308436491E-6,-4.2353061422879882E-6,-4.3462668944924351E-6,-4.4601347065683856E-6,-4.5769857405544745E-6,-4.6968981538579904E-6,-4.8199521515315134E-6,-4.946230039919165E-6,-5.0758162817083286E-6,-5.2087975524236677E-6,-5.3452627984012304E-6,-5.4853032962814232E-6,-5.6290127140606323E-6,-5.7764871737423469E-6,-5.9278253156296613E-6]
[]
[null,"Return on Equity - Regulatory Control Period"]
[]
[null,"Revenue",null,null,null,{"$f":"F102","v":0},{"$f":"G102","v":6.0325162979511449},{"$f":"IF(COUNT($G146:G146)>='PTRM input'!$R$7,0,H102)","v":6.7528694953920327},{"$f":"IF(COUNT($G146:H146)>='PTRM input'!$R$7,0,I102)","v":7.3532487833163414},{"$f":"IF(COUNT($G146:I146)>='PTRM input'!$R$7,0,J102)","v":7.9133579787114972},{"$f":"IF(COUNT($G146:J146)>='PTRM input'!$R$7,0,K102)","v":8.5160842474465959},{"$f":"IF(COUNT($G146:K146)>='PTRM input'!$R$7,0,L102)","v":0},{"$f":"IF(COUNT($G146:L146)>='PTRM input'!$R$7,0,M102)","v":0},{"$f":"IF(COUNT($G146:M146)>='PTRM input'!$R$7,0,N102)","v":0},{"$f":"IF(COUNT($G146:N146)>='PTRM input'!$R$7,0,O102)","v":0},{"$f":"IF(COUNT($G146:O146)>='PTRM input'!$R$7,0,P102)","v":0}]
[null,"Less Opex",null,null,null,{"$f":"-F30","v":0},{"$f":"-G30","v":-4.0879776712343583},{"$f":"IF(COUNT($G147:G147)>='PTRM input'!$R$7,0,-H30)","v":-3.7865836586586243},{"$f":"IF(COUNT($G147:H147)>='PTRM input'!$R$7,0,-I30)","v":-3.0839235052038925},{"$f":"IF(COUNT($G147:I147)>='PTRM input'!$R$7,0,-J30)","v":-2.1469505712401395},{"$f":"IF(COUNT($G147:J147)>='PTRM input'!$R$7,0,-K30)","v":-1.6499738655913572},{"$f":"IF(COUNT($G147:K147)>='PTRM input'!$R$7,0,-L30)","v":0},{"$f":"IF(COUNT($G147:L147)>='PTRM input'!$R$7,0,-M30)","v":0},{"$f":"IF(COUNT($G147:M147)>='PTRM input'!$R$7,0,-N30)","v":0},{"$f":"IF(COUNT($G147:N147)>='PTRM input'!$R$7,0,-O30)","v":0},{"$f":"IF(COUNT($G147:O147)>='PTRM input'!$R$7,0,-P30)","v":0}]
[null,"Less Interest",null,null,null,{"$f":"-F48","v":0},{"$f":"-G48","v":-0.61725366038911689},{"$f":"IF(COUNT($G148:G148)>='PTRM input'!$R$7,0,-H48)","v":-0.9243122590335775},{"$f":"IF(COUNT($G148:H148)>='PTRM input'!$R$7,0,-I48)","v":-1.3649361088395087},{"$f":"IF(COUNT($G148:I148)>='PTRM input'!$R$7,0,-J48)","v":-1.8907004986426075},{"$f":"IF(COUNT($G148:J148)>='PTRM input'!$R$7,0,-K48)","v":-2.3078643153296574},{"$f":"IF(COUNT($G148:K148)>='PTRM input'!$R$7,0,-L48)","v":0},{"$f":"IF(COUNT($G148:L148)>='PTRM input'!$R$7,0,-M48)","v":0},{"$f":"IF(COUNT($G148:M148)>='PTRM input'!$R$7,0,-N48)","v":0},{"$f":"IF(COUNT($G148:N148)>='PTRM input'!$R$7,0,-O48)","v":0},{"$f":"IF(COUNT($G148:O148)>='PTRM input'!$R$7,0,-P48)","v":0}]
[null,"Less Tax",null,null,null,{"$f":"-F105","v":0},{"$f":"-G105","v":-6.3696170176080744E-2},{"$f":"IF(COUNT($G149:G149)>='PTRM input'!$R$7,0,-H105)","v":0},{"$f":"IF(COUNT($G149:H149)>='PTRM input'!$R$7,0,-I105)","v":0},{"$f":"IF(COUNT($G149:I149)>='PTRM input'!$R$7,0,-J105)","v":0},{"$f":"IF(COUNT($G149:J149)>='PTRM input'!$R$7,0,-K105)","v":0},{"$f":"IF(COUNT($G149:K149)>='PTRM input'!$R$7,0,-L105)","v":0},{"$f":"IF(COUNT($G149:L149)>='PTRM input'!$R$7,0,-M105)","v":0},{"$f":"IF(COUNT($G149:M149)>='PTRM input'!$R$7,0,-N105)","v":0},{"$f":"IF(COUNT($G149:N149)>='PTRM input'!$R$7,0,-O105)","v":0},{"$f":"IF(COUNT($G149:O149)>='PTRM input'!$R$7,0,-P105)","v":0}]
[null,"Plus Imputation Credits",null,null,null,{"$f":"-F101","v":0},{"$f":"-G101","v":3.6306817000366004E-2},{"$f":"IF(COUNT($G150:G150)>='PTRM input'!$R$7,0,-H101)","v":0},{"$f":"IF(COUNT($G150:H150)>='PTRM input'!$R$7,0,-I101)","v":0},{"$f":"IF(COUNT($G150:I150)>='PTRM input'!$R$7,0,-J101)","v":0},{"$f":"IF(COUNT($G150:J150)>='PTRM input'!$R$7,0,-K101)","v":0},{"$f":"IF(COUNT($G150:K150)>='PTRM input'!$R$7,0,-L101)","v":0},{"$f":"IF(COUNT($G150:L150)>='PTRM input'!$R$7,0,-M101)","v":0},{"$f":"IF(COUNT($G150:M150)>='PTRM input'!$R$7,0,-N101)","v":0},{"$f":"IF(COUNT($G150:N150)>='PTRM input'!$R$7,0,-O101)","v":0},{"$f":"IF(COUNT($G150:O150)>='PTRM input'!$R$7,0,-P101)","v":0}]
[null,"Less Capex",null,null,null,{"$f":"-F70","v":-21.751637465546153},{"$f":"-G70","v":-10.661016706349663},{"$f":"IF(COUNT($G151:G151)>='PTRM input'!$R$7,0,-H70)","v":-15.163138117000548},{"$f":"IF(COUNT($G151:H151)>='PTRM input'!$R$7,0,-I70)","v":-17.158680688296368},{"$f":"IF(COUNT($G151:I151)>='PTRM input'!$R$7,0,-J70)","v":-11.663219466676654},{"$f":"IF(COUNT($G151:J151)>='PTRM input'!$R$7,0,-K70)","v":-6.0566320449123925},{"$f":"IF(COUNT($G151:K151)>='PTRM input'!$R$7,0,-L70)","v":0},{"$f":"IF(COUNT($G151:L151)>='PTRM input'!$R$7,0,-M70)","v":0},{"$f":"IF(COUNT($G151:M151)>='PTRM input'!$R$7,0,-N70)","v":0},{"$f":"IF(COUNT($G151:N151)>='PTRM input'!$R$7,0,-O70)","v":0},{"$f":"IF(COUNT($G151:O151)>='PTRM input'!$R$7,0,-P70)","v":0}]
[null,"Less Loan Repayments",null,null,null,{"$f":"-F72","v":13.050982479327692},{"$f":"-G72","v":6.0520274052701364},{"$f":"IF(COUNT($G152:G152)>='PTRM input'!$R$7,0,-H72)","v":8.5099370382699036},{"$f":"IF(COUNT($G152:H152)>='PTRM input'!$R$7,0,-I72)","v":9.4736877552557495},{"$f":"IF(COUNT($G152:I152)>='PTRM input'!$R$7,0,-J72)","v":5.9096437097177912},{"$f":"IF(COUNT($G152:J152)>='PTRM input'!$R$7,0,-K72)","v":2.3333016912358246},{"$f":"IF(COUNT($G152:K152)>='PTRM input'!$R$7,0,-L72)","v":0},{"$f":"IF(COUNT($G152:L152)>='PTRM input'!$R$7,0,-M72)","v":0},{"$f":"IF(COUNT($G152:M152)>='PTRM input'!$R$7,0,-N72)","v":0},{"$f":"IF(COUNT($G152:N152)>='PTRM input'!$R$7,0,-O72)","v":0},{"$f":"IF(COUNT($G152:O152)>='PTRM input'!$R$7,0,-P72)","v":0}]
[null,"RAB Residual Value",null,null,null,null,0,{"$f":"IF((COUNT($G153:G153)+1)='PTRM input'!$R$7,I18,0)","v":0},{"$f":"IF((COUNT($G153:H153)+1)='PTRM input'!$R$7,J18,0)","v":0},{"$f":"IF((COUNT($G153:I153)+1)='PTRM input'!$R$7,K18,0)","v":0},{"$f":"IF((COUNT($G153:J153)+1)='PTRM input'!$R$7,L18,0)","v":30.219720052718067},{"$f":"IF((COUNT($G153:K153)+1)='PTRM input'!$R$7,M18,0)","v":0},{"$f":"IF((COUNT($G153:L153)+1)='PTRM input'!$R$7,N18,0)","v":0},{"$f":"IF((COUNT($G153:M153)+1)='PTRM input'!$R$7,O18,0)","v":0},{"$f":"IF((COUNT($G153:N153)+1)='PTRM input'!$R$7,P18,0)","v":0},{"$f":"IF((COUNT($G153:O153)+1)='PTRM input'!$R$7,Q18,0)","v":0}]
[null,"Post-tax Return on Equity",null,null,null,{"$f":"SUM(F146:F153)","v":-8.7006549862184617},-3.3090936879275716,-4.6112275010308146,-4.7806037637676777,-1.8778688481301131,31.054635765567081,0,0,0,0,0]
[]
[null,"IRR (during regulatory control period)",null,null,{"$f":"IRR(F154:P154)","v":8.3395014518786059E-2}]
[null,"Target (during regulatory control period)",null,null,{"$f":"WACC!G10","v":8.3395014521147989E-2}]
[]
[]
[null,"Summary for Generation of Graphs"]
[null,"Return on Capital",null,null,null,null,{"$f":"G25+G26","v":1.3428449093083041},1.9863761168493572,2.9001241819090042,3.9525941236576863,4.6983144890025539,4.9532803966157921,4.7932099657168461,4.6355399635289887,4.4663183731467822,4.2850481373036731]
[null,"Opex",null,null,null,null,{"$f":"G30","v":4.0879776712343583},3.7865836586586243,3.0839235052038925,2.1469505712401395,1.6499738655913572,0,0,0,0,0]
[null,"Revenue Adjustments ",null,null,null,null,{"$f":"G32","v":0},0,0,0,0,0,0,0,0,0]
[null,"Return of Capital",null,null,null,null,{"$f":"G28","v":0.5743043642327671},0.97990971988405118,1.3692010962034451,1.813813283813672,2.1677958928526837,2.4414545630149842,2.4048423192859665,2.581031497691864,2.764801980931459,2.9564300801011454]
[null,"Net Tax Costs",null,null,null,null,{"$f":"G34+G35","v":2.7389353175714698E-2},0,0,0,0,0,0,0,0,0]
[null,"Building Block Total",null,null,null,null,{"$f":"SUM(G161,G162,G163,G164,G165)","v":6.032516297951144},6.7528694953920327,7.3532487833163422,7.913357978711498,8.5160842474465941,7.3947349596307763,7.198052285002813,7.2165714612208527,7.2311203540782412,7.2414782174048185]
[]
[null,null,null,null,null,"Revenue Forecasts in Absence of Corporate Tax",{"$f":"G161+G162+G163+G164","v":6.0051269447754292},6.7528694953920327,7.3532487833163422,7.913357978711498,8.5160842474465941,7.3947349596307763,7.198052285002813,7.2165714612208527,7.2311203540782412,7.2414782174048185]

{"sheet":"Forecast revenues","index":9,"n_rows":137,"n_cols":115,"rows_kept":137,"cut":false,"hidden":false,"merged":[[55,49,55,54],[55,60,55,65],[55,71,55,76],[11,49,11,54],[53,4,53,6],[11,5,11,10],[11,16,11,21],[11,27,11,32],[11,38,11,43],[11,60,11,65],[11,44,11,48],[11,55,11,59],[55,5,55,10],[55,16,55,21],[55,27,55,32],[55,38,55,43],[55,11,55,15],[55,22,55,26],[55,33,55,37],[11,11,11,15],[11,22,11,26],[96,4,96,6],[98,5,98,10],[98,16,98,21],[98,71,98,76],[98,82,98,87],[98,27,98,32],[98,38,98,43],[98,49,98,54],[98,60,98,65],[98,104,98,109],[55,104,55,109],[55,82,55,87],[55,93,55,98],[55,99,55,103],[55,88,55,92],[11,110,11,114],[11,99,11,103],[11,88,11,92],[11,77,11,81],[1,4,1,6],[11,66,11,70],[11,82,11,87],[11,93,11,98],[11,104,11,109],[11,71,11,76],[4,4,4,6],[9,4,9,6],[11,33,11,37],[55,110,55,114],[98,11,98,15],[98,22,98,26],[98,33,98,37],[98,44,98,48],[98,55,98,59],[98,66,98,70],[98,77,98,81],[98,88,98,92],[98,99,98,103],[98,110,98,114],[55,44,55,48],[55,55,55,59],[55,66,55,70],[55,77,55,81],[98,93,98,98]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - Forecast Revenues\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Jemena Electricity - Forecast Revenues - DNSP PTRM - version 5"}]
[]
[null,null,null,null,"Year",{"$f":"'PTRM input'!F525","v":"2025-26"},{"$f":"'PTRM input'!G525","v":"2026-27"},{"$f":"'PTRM input'!H525","v":"2027-28"},{"$f":"'PTRM input'!I525","v":"2028-29"},{"$f":"'PTRM input'!J525","v":"2029-30"},{"$f":"'PTRM input'!K525","v":"2030-31"},{"$f":"'PTRM input'!L525","v":"2031-32"},{"$f":"'PTRM input'!M525","v":"2032-33"},{"$f":"'PTRM input'!N525","v":"2033-34"},{"$f":"'PTRM input'!O525","v":"2034-35"},{"$f":"'PTRM input'!P525","v":"2035-36"}]
[null,null,null,null,"Total Forecast Revenues ($ Nominal)"]
[]
[null,null,null,null,"Total Revenue",{"$f":"SUM(F137,Q137,AB137,AM137,AX137,BI137,BT137,CE137,CP137,DA137)","v":6151509.0710544987},{"$f":"SUM(G137,R137,AC137,AN137,AY137,BJ137,BU137,CF137,CQ137,DB137)","v":7983768.4238511268},7966557.0866532624,7413712.6195489457,6564255.1011464465,5924169.8437733157,0,{"$f":"SUM(M137,X137,AI137,AT137,BE137,BP137,CA137,CL137,CW137,DH137)","v":0},{"$f":"SUM(N137,Y137,AJ137,AU137,BF137,BQ137,CB137,CM137,CX137,DI137)","v":0},{"$f":"SUM(O137,Z137,AK137,AV137,BG137,BR137,CC137,CN137,CY137,DJ137)","v":0},{"$f":"SUM(P137,AA137,AL137,AW137,BH137,BS137,CD137,CO137,CZ137,DK137)","v":0}]
[]
[]
[null,null,null,null,"Forecast Sales Quantities"]
[]
[null,null,null,null,"Quantities",{"$f":"'PTRM input'!F571","v":"Average Number of Lights"},null,null,null,null,null,{"$f":"'PTRM input'!F615","v":"Average Number of Lights [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!L571","v":"Non TOU Energy (kWh)"},null,null,null,null,null,{"$f":"'PTRM input'!L615","v":"Non TOU Energy (kWh) [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!R571","v":"Peak Energy (KWh) BLK 1"},null,null,null,null,null,{"$f":"'PTRM input'!R615","v":"Peak Energy (KWh) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!X571","v":"Peak Energy (KWh) BLK 2"},null,null,null,null,null,{"$f":"'PTRM input'!X615","v":"Peak Energy (KWh) BLK 2 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!AD571","v":"Off Peak Energy (KWh) BLK 1"},null,null,null,null,null,{"$f":"'PTRM input'!AD615","v":"Off Peak Energy (KWh) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!AJ571","v":"Off Peak Energy (KWh) BLK 2"},null,null,null,null,null,{"$f":"'PTRM input'!AJ615","v":"Off Peak Energy (KWh) BLK 2 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!AP571","v":"Peak Demand (kVa) BLK 1"},null,null,null,null,null,{"$f":"'PTRM input'!AP615","v":"Peak Demand (kVa) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!AV571","v":"Peak Demand (kVa) BLK 2"},null,null,null,null,null,{"$f":"'PTRM input'!AV615","v":"Peak Demand (kVa) BLK 2 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!BB571","v":"Off Peak Demand (kVa) BLK 1"},null,null,null,null,null,{"$f":"'PTRM input'!BB615","v":"Off Peak Demand (kVa) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!BH571","v":"Off Peak Demand (kVa) BLK 2"},null,null,null,null,null,{"$f":"'PTRM input'!BH615","v":"Off Peak Demand (kVa) BLK 2 [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"}]
[null,null,null,null,{"$f":"'PTRM input'!E573","v":"Mercury Vapour 80 watt"},{"$f":"'PTRM input'!F573","v":4695},{"$f":"'PTRM input'!G573","v":4508.7105461596466},{"$f":"'PTRM input'!H573","v":3912.4087538502049},{"$f":"'PTRM input'!I573","v":2783.9583896713148},{"$f":"'PTRM input'!J573","v":1301.7827024306016},{"$f":"'PTRM input'!K573","v":269.02252044984493},{"$f":"'PTRM input'!G617","v":0},{"$f":"'PTRM input'!H617","v":0},{"$f":"'PTRM input'!I617","v":0},{"$f":"'PTRM input'!J617","v":0},{"$f":"'PTRM input'!K617","v":0},{"$f":"'PTRM input'!L573","v":0},{"$f":"'PTRM input'!M573","v":0},{"$f":"'PTRM input'!N573","v":0},{"$f":"'PTRM input'!O573","v":0},{"$f":"'PTRM input'!P573","v":0},{"$f":"'PTRM input'!Q573","v":0},{"$f":"'PTRM input'!M617","v":0},{"$f":"'PTRM input'!N617","v":0},{"$f":"'PTRM input'!O617","v":0},{"$f":"'PTRM input'!P617","v":0},{"$f":"'PTRM input'!Q617","v":0},{"$f":"'PTRM input'!R573","v":0},{"$f":"'PTRM input'!S573","v":0},{"$f":"'PTRM input'!T573","v":0},{"$f":"'PTRM input'!U573","v":0},{"$f":"'PTRM input'!V573","v":0},{"$f":"'PTRM input'!W573","v":0},{"$f":"'PTRM input'!S617","v":0},{"$f":"'PTRM input'!T617","v":0},{"$f":"'PTRM input'!U617","v":0},{"$f":"'PTRM input'!V617","v":0},{"$f":"'PTRM input'!W617","v":0},{"$f":"'PTRM input'!X573","v":0},{"$f":"'PTRM input'!Y573","v":0},{"$f":"'PTRM input'!Z573","v":0},{"$f":"'PTRM input'!AA573","v":0},{"$f":"'PTRM input'!AB573","v":0},{"$f":"'PTRM input'!AC573","v":0},{"$f":"'PTRM input'!Y617","v":0},{"$f":"'PTRM input'!Z617","v":0},{"$f":"'PTRM input'!AA617","v":0},{"$f":"'PTRM input'!AB617","v":0},{"$f":"'PTRM input'!AC617","v":0},{"$f":"'PTRM input'!AD573","v":0},{"$f":"'PTRM input'!AE573","v":0},{"$f":"'PTRM input'!AF573","v":0},{"$f":"'PTRM input'!AG573","v":0},{"$f":"'PTRM input'!AH573","v":0},{"$f":"'PTRM input'!AI573","v":0},{"$f":"'PTRM input'!AE617","v":0},{"$f":"'PTRM input'!AF617","v":0},{"$f":"'PTRM input'!AG617","v":0},{"$f":"'PTRM input'!AH617","v":0},{"$f":"'PTRM input'!AI617","v":0},{"$f":"'PTRM input'!AJ573","v":0},{"$f":"'PTRM input'!AK573","v":0},{"$f":"'PTRM input'!AL573","v":0},{"$f":"'PTRM input'!AM573","v":0},{"$f":"'PTRM input'!AN573","v":0},{"$f":"'PTRM input'!AO573","v":0},{"$f":"'PTRM input'!AK617","v":0},{"$f":"'PTRM input'!AL617","v":0},{"$f":"'PTRM input'!AM617","v":0},{"$f":"'PTRM input'!AN617","v":0},{"$f":"'PTRM input'!AO617","v":0},{"$f":"'PTRM input'!AP573","v":0},{"$f":"'PTRM input'!AQ573","v":0},{"$f":"'PTRM input'!AR573","v":0},{"$f":"'PTRM input'!AS573","v":0},{"$f":"'PTRM input'!AT573","v":0},{"$f":"'PTRM input'!AU573","v":0},{"$f":"'PTRM input'!AQ617","v":0},{"$f":"'PTRM input'!AR617","v":0},{"$f":"'PTRM input'!AS617","v":0},{"$f":"'PTRM input'!AT617","v":0},{"$f":"'PTRM input'!AU617","v":0},{"$f":"'PTRM input'!AV573","v":0},{"$f":"'PTRM input'!AW573","v":0},{"$f":"'PTRM input'!AX573","v":0},{"$f":"'PTRM input'!AY573","v":0},{"$f":"'PTRM input'!AZ573","v":0},{"$f":"'PTRM input'!BA573","v":0},{"$f":"'PTRM input'!AW617","v":0},{"$f":"'PTRM input'!AX617","v":0},{"$f":"'PTRM input'!AY617","v":0},{"$f":"'PTRM input'!AZ617","v":0},{"$f":"'PTRM input'!BA617","v":0},{"$f":"'PTRM input'!BB573","v":0},{"$f":"'PTRM input'!BC573","v":0},{"$f":"'PTRM input'!BD573","v":0},{"$f":"'PTRM input'!BE573","v":0},{"$f":"'PTRM input'!BF573","v":0},{"$f":"'PTRM input'!BG573","v":0},{"$f":"'PTRM input'!BC617","v":0},{"$f":"'PTRM input'!BD617","v":0},{"$f":"'PTRM input'!BE617","v":0},{"$f":"'PTRM input'!BF617","v":0},{"$f":"'PTRM input'!BG617","v":0},{"$f":"'PTRM input'!BH573","v":0},{"$f":"'PTRM input'!BI573","v":0},{"$f":"'PTRM input'!BJ573","v":0},{"$f":"'PTRM input'!BK573","v":0},{"$f":"'PTRM input'!BL573","v":0},{"$f":"'PTRM input'!BM573","v":0},{"$f":"'PTRM input'!BI617","v":0},{"$f":"'PTRM input'!BJ617","v":0},{"$f":"'PTRM input'!BK617","v":0},{"$f":"'PTRM input'!BL617","v":0},{"$f":"'PTRM input'!BM617","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E574","v":"Sodium High Pressure 150 watt"},{"$f":"'PTRM input'!F574","v":14613},{"$f":"'PTRM input'!G574","v":14613},{"$f":"'PTRM input'!H574","v":13956.75},{"$f":"'PTRM input'!I574","v":11765.5},{"$f":"'PTRM input'!J574","v":7233.5},{"$f":"'PTRM input'!K574","v":2118.25},{"$f":"'PTRM input'!G618","v":0},{"$f":"'PTRM input'!H618","v":0},{"$f":"'PTRM input'!I618","v":0},{"$f":"'PTRM input'!J618","v":0},{"$f":"'PTRM input'!K618","v":0},{"$f":"'PTRM input'!L574","v":0},{"$f":"'PTRM input'!M574","v":0},{"$f":"'PTRM input'!N574","v":0},{"$f":"'PTRM input'!O574","v":0},{"$f":"'PTRM input'!P574","v":0},{"$f":"'PTRM input'!Q574","v":0},{"$f":"'PTRM input'!M618","v":0},{"$f":"'PTRM input'!N618","v":0},{"$f":"'PTRM input'!O618","v":0},{"$f":"'PTRM input'!P618","v":0},{"$f":"'PTRM input'!Q618","v":0},{"$f":"'PTRM input'!R574","v":0},{"$f":"'PTRM input'!S574","v":0},{"$f":"'PTRM input'!T574","v":0},{"$f":"'PTRM input'!U574","v":0},{"$f":"'PTRM input'!V574","v":0},{"$f":"'PTRM input'!W574","v":0},{"$f":"'PTRM input'!S618","v":0},{"$f":"'PTRM input'!T618","v":0},{"$f":"'PTRM input'!U618","v":0},{"$f":"'PTRM input'!V618","v":0},{"$f":"'PTRM input'!W618","v":0},{"$f":"'PTRM input'!X574","v":0},{"$f":"'PTRM input'!Y574","v":0},{"$f":"'PTRM input'!Z574","v":0},{"$f":"'PTRM input'!AA574","v":0},{"$f":"'PTRM input'!AB574","v":0},{"$f":"'PTRM input'!AC574","v":0},{"$f":"'PTRM input'!Y618","v":0},{"$f":"'PTRM input'!Z618","v":0},{"$f":"'PTRM input'!AA618","v":0},{"$f":"'PTRM input'!AB618","v":0},{"$f":"'PTRM input'!AC618","v":0},{"$f":"'PTRM input'!AD574","v":0},{"$f":"'PTRM input'!AE574","v":0},{"$f":"'PTRM input'!AF574","v":0},{"$f":"'PTRM input'!AG574","v":0},{"$f":"'PTRM input'!AH574","v":0},{"$f":"'PTRM input'!AI574","v":0},{"$f":"'PTRM input'!AE618","v":0},{"$f":"'PTRM input'!AF618","v":0},{"$f":"'PTRM input'!AG618","v":0},{"$f":"'PTRM input'!AH618","v":0},{"$f":"'PTRM input'!AI618","v":0},{"$f":"'PTRM input'!AJ574","v":0},{"$f":"'PTRM input'!AK574","v":0},{"$f":"'PTRM input'!AL574","v":0},{"$f":"'PTRM input'!AM574","v":0},{"$f":"'PTRM input'!AN574","v":0},{"$f":"'PTRM input'!AO574","v":0},{"$f":"'PTRM input'!AK618","v":0},{"$f":"'PTRM input'!AL618","v":0},{"$f":"'PTRM input'!AM618","v":0},{"$f":"'PTRM input'!AN618","v":0},{"$f":"'PTRM input'!AO618","v":0},{"$f":"'PTRM input'!AP574","v":0},{"$f":"'PTRM input'!AQ574","v":0},{"$f":"'PTRM input'!AR574","v":0},{"$f":"'PTRM input'!AS574","v":0},{"$f":"'PTRM input'!AT574","v":0},{"$f":"'PTRM input'!AU574","v":0},{"$f":"'PTRM input'!AQ618","v":0},{"$f":"'PTRM input'!AR618","v":0},{"$f":"'PTRM input'!AS618","v":0},{"$f":"'PTRM input'!AT618","v":0},{"$f":"'PTRM input'!AU618","v":0},{"$f":"'PTRM input'!AV574","v":0},{"$f":"'PTRM input'!AW574","v":0},{"$f":"'PTRM input'!AX574","v":0},{"$f":"'PTRM input'!AY574","v":0},{"$f":"'PTRM input'!AZ574","v":0},{"$f":"'PTRM input'!BA574","v":0},{"$f":"'PTRM input'!AW618","v":0},{"$f":"'PTRM input'!AX618","v":0},{"$f":"'PTRM input'!AY618","v":0},{"$f":"'PTRM input'!AZ618","v":0},{"$f":"'PTRM input'!BA618","v":0},{"$f":"'PTRM input'!BB574","v":0},{"$f":"'PTRM input'!BC574","v":0},{"$f":"'PTRM input'!BD574","v":0},{"$f":"'PTRM input'!BE574","v":0},{"$f":"'PTRM input'!BF574","v":0},{"$f":"'PTRM input'!BG574","v":0},{"$f":"'PTRM input'!BC618","v":0},{"$f":"'PTRM input'!BD618","v":0},{"$f":"'PTRM input'!BE618","v":0},{"$f":"'PTRM input'!BF618","v":0},{"$f":"'PTRM input'!BG618","v":0},{"$f":"'PTRM input'!BH574","v":0},{"$f":"'PTRM input'!BI574","v":0},{"$f":"'PTRM input'!BJ574","v":0},{"$f":"'PTRM input'!BK574","v":0},{"$f":"'PTRM input'!BL574","v":0},{"$f":"'PTRM input'!BM574","v":0},{"$f":"'PTRM input'!BI618","v":0},{"$f":"'PTRM input'!BJ618","v":0},{"$f":"'PTRM input'!BK618","v":0},{"$f":"'PTRM input'!BL618","v":0},{"$f":"'PTRM input'!BM618","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E575","v":"Sodium High Pressure 250 watt"},{"$f":"'PTRM input'!F575","v":4242},{"$f":"'PTRM input'!G575","v":4242},{"$f":"'PTRM input'!H575","v":4032.75},{"$f":"'PTRM input'!I575","v":3298.5},{"$f":"'PTRM input'!J575","v":1922.25},{"$f":"'PTRM input'!K575","v":535.5},{"$f":"'PTRM input'!G619","v":0},{"$f":"'PTRM input'!H619","v":0},{"$f":"'PTRM input'!I619","v":0},{"$f":"'PTRM input'!J619","v":0},{"$f":"'PTRM input'!K619","v":0},{"$f":"'PTRM input'!L575","v":0},{"$f":"'PTRM input'!M575","v":0},{"$f":"'PTRM input'!N575","v":0},{"$f":"'PTRM input'!O575","v":0},{"$f":"'PTRM input'!P575","v":0},{"$f":"'PTRM input'!Q575","v":0},{"$f":"'PTRM input'!M619","v":0},{"$f":"'PTRM input'!N619","v":0},{"$f":"'PTRM input'!O619","v":0},{"$f":"'PTRM input'!P619","v":0},{"$f":"'PTRM input'!Q619","v":0},{"$f":"'PTRM input'!R575","v":0},{"$f":"'PTRM input'!S575","v":0},{"$f":"'PTRM input'!T575","v":0},{"$f":"'PTRM input'!U575","v":0},{"$f":"'PTRM input'!V575","v":0},{"$f":"'PTRM input'!W575","v":0},{"$f":"'PTRM input'!S619","v":0},{"$f":"'PTRM input'!T619","v":0},{"$f":"'PTRM input'!U619","v":0},{"$f":"'PTRM input'!V619","v":0},{"$f":"'PTRM input'!W619","v":0},{"$f":"'PTRM input'!X575","v":0},{"$f":"'PTRM input'!Y575","v":0},{"$f":"'PTRM input'!Z575","v":0},{"$f":"'PTRM input'!AA575","v":0},{"$f":"'PTRM input'!AB575","v":0},{"$f":"'PTRM input'!AC575","v":0},{"$f":"'PTRM input'!Y619","v":0},{"$f":"'PTRM input'!Z619","v":0},{"$f":"'PTRM input'!AA619","v":0},{"$f":"'PTRM input'!AB619","v":0},{"$f":"'PTRM input'!AC619","v":0},{"$f":"'PTRM input'!AD575","v":0},{"$f":"'PTRM input'!AE575","v":0},{"$f":"'PTRM input'!AF575","v":0},{"$f":"'PTRM input'!AG575","v":0},{"$f":"'PTRM input'!AH575","v":0},{"$f":"'PTRM input'!AI575","v":0},{"$f":"'PTRM input'!AE619","v":0},{"$f":"'PTRM input'!AF619","v":0},{"$f":"'PTRM input'!AG619","v":0},{"$f":"'PTRM input'!AH619","v":0},{"$f":"'PTRM input'!AI619","v":0},{"$f":"'PTRM input'!AJ575","v":0},{"$f":"'PTRM input'!AK575","v":0},{"$f":"'PTRM input'!AL575","v":0},{"$f":"'PTRM input'!AM575","v":0},{"$f":"'PTRM input'!AN575","v":0},{"$f":"'PTRM input'!AO575","v":0},{"$f":"'PTRM input'!AK619","v":0},{"$f":"'PTRM input'!AL619","v":0},{"$f":"'PTRM input'!AM619","v":0},{"$f":"'PTRM input'!AN619","v":0},{"$f":"'PTRM input'!AO619","v":0},{"$f":"'PTRM input'!AP575","v":0},{"$f":"'PTRM input'!AQ575","v":0},{"$f":"'PTRM input'!AR575","v":0},{"$f":"'PTRM input'!AS575","v":0},{"$f":"'PTRM input'!AT575","v":0},{"$f":"'PTRM input'!AU575","v":0},{"$f":"'PTRM input'!AQ619","v":0},{"$f":"'PTRM input'!AR619","v":0},{"$f":"'PTRM input'!AS619","v":0},{"$f":"'PTRM input'!AT619","v":0},{"$f":"'PTRM input'!AU619","v":0},{"$f":"'PTRM input'!AV575","v":0},{"$f":"'PTRM input'!AW575","v":0},{"$f":"'PTRM input'!AX575","v":0},{"$f":"'PTRM input'!AY575","v":0},{"$f":"'PTRM input'!AZ575","v":0},{"$f":"'PTRM input'!BA575","v":0},{"$f":"'PTRM input'!AW619","v":0},{"$f":"'PTRM input'!AX619","v":0},{"$f":"'PTRM input'!AY619","v":0},{"$f":"'PTRM input'!AZ619","v":0},{"$f":"'PTRM input'!BA619","v":0},{"$f":"'PTRM input'!BB575","v":0},{"$f":"'PTRM input'!BC575","v":0},{"$f":"'PTRM input'!BD575","v":0},{"$f":"'PTRM input'!BE575","v":0},{"$f":"'PTRM input'!BF575","v":0},{"$f":"'PTRM input'!BG575","v":0},{"$f":"'PTRM input'!BC619","v":0},{"$f":"'PTRM input'!BD619","v":0},{"$f":"'PTRM input'!BE619","v":0},{"$f":"'PTRM input'!BF619","v":0},{"$f":"'PTRM input'!BG619","v":0},{"$f":"'PTRM input'!BH575","v":0},{"$f":"'PTRM input'!BI575","v":0},{"$f":"'PTRM input'!BJ575","v":0},{"$f":"'PTRM input'!BK575","v":0},{"$f":"'PTRM input'!BL575","v":0},{"$f":"'PTRM input'!BM575","v":0},{"$f":"'PTRM input'!BI619","v":0},{"$f":"'PTRM input'!BJ619","v":0},{"$f":"'PTRM input'!BK619","v":0},{"$f":"'PTRM input'!BL619","v":0},{"$f":"'PTRM input'!BM619","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E576","v":"Fluorescent 20 watt"},{"$f":"'PTRM input'!F576","v":0},{"$f":"'PTRM input'!G576","v":0},{"$f":"'PTRM input'!H576","v":0},{"$f":"'PTRM input'!I576","v":0},{"$f":"'PTRM input'!J576","v":0},{"$f":"'PTRM input'!K576","v":0},{"$f":"'PTRM input'!G620","v":0},{"$f":"'PTRM input'!H620","v":0},{"$f":"'PTRM input'!I620","v":0},{"$f":"'PTRM input'!J620","v":0},{"$f":"'PTRM input'!K620","v":0},{"$f":"'PTRM input'!L576","v":0},{"$f":"'PTRM input'!M576","v":0},{"$f":"'PTRM input'!N576","v":0},{"$f":"'PTRM input'!O576","v":0},{"$f":"'PTRM input'!P576","v":0},{"$f":"'PTRM input'!Q576","v":0},{"$f":"'PTRM input'!M620","v":0},{"$f":"'PTRM input'!N620","v":0},{"$f":"'PTRM input'!O620","v":0},{"$f":"'PTRM input'!P620","v":0},{"$f":"'PTRM input'!Q620","v":0},{"$f":"'PTRM input'!R576","v":0},{"$f":"'PTRM input'!S576","v":0},{"$f":"'PTRM input'!T576","v":0},{"$f":"'PTRM input'!U576","v":0},{"$f":"'PTRM input'!V576","v":0},{"$f":"'PTRM input'!W576","v":0},{"$f":"'PTRM input'!S620","v":0},{"$f":"'PTRM input'!T620","v":0},{"$f":"'PTRM input'!U620","v":0},{"$f":"'PTRM input'!V620","v":0},{"$f":"'PTRM input'!W620","v":0},{"$f":"'PTRM input'!X576","v":0},{"$f":"'PTRM input'!Y576","v":0},{"$f":"'PTRM input'!Z576","v":0},{"$f":"'PTRM input'!AA576","v":0},{"$f":"'PTRM input'!AB576","v":0},{"$f":"'PTRM input'!AC576","v":0},{"$f":"'PTRM input'!Y620","v":0},{"$f":"'PTRM input'!Z620","v":0},{"$f":"'PTRM input'!AA620","v":0},{"$f":"'PTRM input'!AB620","v":0},{"$f":"'PTRM input'!AC620","v":0},{"$f":"'PTRM input'!AD576","v":0},{"$f":"'PTRM input'!AE576","v":0},{"$f":"'PTRM input'!AF576","v":0},{"$f":"'PTRM input'!AG576","v":0},{"$f":"'PTRM input'!AH576","v":0},{"$f":"'PTRM input'!AI576","v":0},{"$f":"'PTRM input'!AE620","v":0},{"$f":"'PTRM input'!AF620","v":0},{"$f":"'PTRM input'!AG620","v":0},{"$f":"'PTRM input'!AH620","v":0},{"$f":"'PTRM input'!AI620","v":0},{"$f":"'PTRM input'!AJ576","v":0},{"$f":"'PTRM input'!AK576","v":0},{"$f":"'PTRM input'!AL576","v":0},{"$f":"'PTRM input'!AM576","v":0},{"$f":"'PTRM input'!AN576","v":0},{"$f":"'PTRM input'!AO576","v":0},{"$f":"'PTRM input'!AK620","v":0},{"$f":"'PTRM input'!AL620","v":0},{"$f":"'PTRM input'!AM620","v":0},{"$f":"'PTRM input'!AN620","v":0},{"$f":"'PTRM input'!AO620","v":0},{"$f":"'PTRM input'!AP576","v":0},{"$f":"'PTRM input'!AQ576","v":0},{"$f":"'PTRM input'!AR576","v":0},{"$f":"'PTRM input'!AS576","v":0},{"$f":"'PTRM input'!AT576","v":0},{"$f":"'PTRM input'!AU576","v":0},{"$f":"'PTRM input'!AQ620","v":0},{"$f":"'PTRM input'!AR620","v":0},{"$f":"'PTRM input'!AS620","v":0},{"$f":"'PTRM input'!AT620","v":0},{"$f":"'PTRM input'!AU620","v":0},{"$f":"'PTRM input'!AV576","v":0},{"$f":"'PTRM input'!AW576","v":0},{"$f":"'PTRM input'!AX576","v":0},{"$f":"'PTRM input'!AY576","v":0},{"$f":"'PTRM input'!AZ576","v":0},{"$f":"'PTRM input'!BA576","v":0},{"$f":"'PTRM input'!AW620","v":0},{"$f":"'PTRM input'!AX620","v":0},{"$f":"'PTRM input'!AY620","v":0},{"$f":"'PTRM input'!AZ620","v":0},{"$f":"'PTRM input'!BA620","v":0},{"$f":"'PTRM input'!BB576","v":0},{"$f":"'PTRM input'!BC576","v":0},{"$f":"'PTRM input'!BD576","v":0},{"$f":"'PTRM input'!BE576","v":0},{"$f":"'PTRM input'!BF576","v":0},{"$f":"'PTRM input'!BG576","v":0},{"$f":"'PTRM input'!BC620","v":0},{"$f":"'PTRM input'!BD620","v":0},{"$f":"'PTRM input'!BE620","v":0},{"$f":"'PTRM input'!BF620","v":0},{"$f":"'PTRM input'!BG620","v":0},{"$f":"'PTRM input'!BH576","v":0},{"$f":"'PTRM input'!BI576","v":0},{"$f":"'PTRM input'!BJ576","v":0},{"$f":"'PTRM input'!BK576","v":0},{"$f":"'PTRM input'!BL576","v":0},{"$f":"'PTRM input'!BM576","v":0},{"$f":"'PTRM input'!BI620","v":0},{"$f":"'PTRM input'!BJ620","v":0},{"$f":"'PTRM input'!BK620","v":0},{"$f":"'PTRM input'!BL620","v":0},{"$f":"'PTRM input'!BM620","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E577","v":"Fluorescent 40 watt"},{"$f":"'PTRM input'!F577","v":13},{"$f":"'PTRM input'!G577","v":12.484182555926605},{"$f":"'PTRM input'!H577","v":11.01859718850962},{"$f":"'PTRM input'!I577","v":7.7698019149553614},{"$f":"'PTRM input'!J577","v":3.1705424880882811},{"$f":"'PTRM input'!K577","v":0.43515520571593491},{"$f":"'PTRM input'!G621","v":0},{"$f":"'PTRM input'!H621","v":0},{"$f":"'PTRM input'!I621","v":0},{"$f":"'PTRM input'!J621","v":0},{"$f":"'PTRM input'!K621","v":0},{"$f":"'PTRM input'!L577","v":0},{"$f":"'PTRM input'!M577","v":0},{"$f":"'PTRM input'!N577","v":0},{"$f":"'PTRM input'!O577","v":0},{"$f":"'PTRM input'!P577","v":0},{"$f":"'PTRM input'!Q577","v":0},{"$f":"'PTRM input'!M621","v":0},{"$f":"'PTRM input'!N621","v":0},{"$f":"'PTRM input'!O621","v":0},{"$f":"'PTRM input'!P621","v":0},{"$f":"'PTRM input'!Q621","v":0},{"$f":"'PTRM input'!R577","v":0},{"$f":"'PTRM input'!S577","v":0},{"$f":"'PTRM input'!T577","v":0},{"$f":"'PTRM input'!U577","v":0},{"$f":"'PTRM input'!V577","v":0},{"$f":"'PTRM input'!W577","v":0},{"$f":"'PTRM input'!S621","v":0},{"$f":"'PTRM input'!T621","v":0},{"$f":"'PTRM input'!U621","v":0},{"$f":"'PTRM input'!V621","v":0},{"$f":"'PTRM input'!W621","v":0},{"$f":"'PTRM input'!X577","v":0},{"$f":"'PTRM input'!Y577","v":0},{"$f":"'PTRM input'!Z577","v":0},{"$f":"'PTRM input'!AA577","v":0},{"$f":"'PTRM input'!AB577","v":0},{"$f":"'PTRM input'!AC577","v":0},{"$f":"'PTRM input'!Y621","v":0},{"$f":"'PTRM input'!Z621","v":0},{"$f":"'PTRM input'!AA621","v":0},{"$f":"'PTRM input'!AB621","v":0},{"$f":"'PTRM input'!AC621","v":0},{"$f":"'PTRM input'!AD577","v":0},{"$f":"'PTRM input'!AE577","v":0},{"$f":"'PTRM input'!AF577","v":0},{"$f":"'PTRM input'!AG577","v":0},{"$f":"'PTRM input'!AH577","v":0},{"$f":"'PTRM input'!AI577","v":0},{"$f":"'PTRM input'!AE621","v":0},{"$f":"'PTRM input'!AF621","v":0},{"$f":"'PTRM input'!AG621","v":0},{"$f":"'PTRM input'!AH621","v":0},{"$f":"'PTRM input'!AI621","v":0},{"$f":"'PTRM input'!AJ577","v":0},{"$f":"'PTRM input'!AK577","v":0},{"$f":"'PTRM input'!AL577","v":0},{"$f":"'PTRM input'!AM577","v":0},{"$f":"'PTRM input'!AN577","v":0},{"$f":"'PTRM input'!AO577","v":0},{"$f":"'PTRM input'!AK621","v":0},{"$f":"'PTRM input'!AL621","v":0},{"$f":"'PTRM input'!AM621","v":0},{"$f":"'PTRM input'!AN621","v":0},{"$f":"'PTRM input'!AO621","v":0},{"$f":"'PTRM input'!AP577","v":0},{"$f":"'PTRM input'!AQ577","v":0},{"$f":"'PTRM input'!AR577","v":0},{"$f":"'PTRM input'!AS577","v":0},{"$f":"'PTRM input'!AT577","v":0},{"$f":"'PTRM input'!AU577","v":0},{"$f":"'PTRM input'!AQ621","v":0},{"$f":"'PTRM input'!AR621","v":0},{"$f":"'PTRM input'!AS621","v":0},{"$f":"'PTRM input'!AT621","v":0},{"$f":"'PTRM input'!AU621","v":0},{"$f":"'PTRM input'!AV577","v":0},{"$f":"'PTRM input'!AW577","v":0},{"$f":"'PTRM input'!AX577","v":0},{"$f":"'PTRM input'!AY577","v":0},{"$f":"'PTRM input'!AZ577","v":0},{"$f":"'PTRM input'!BA577","v":0},{"$f":"'PTRM input'!AW621","v":0},{"$f":"'PTRM input'!AX621","v":0},{"$f":"'PTRM input'!AY621","v":0},{"$f":"'PTRM input'!AZ621","v":0},{"$f":"'PTRM input'!BA621","v":0},{"$f":"'PTRM input'!BB577","v":0},{"$f":"'PTRM input'!BC577","v":0},{"$f":"'PTRM input'!BD577","v":0},{"$f":"'PTRM input'!BE577","v":0},{"$f":"'PTRM input'!BF577","v":0},{"$f":"'PTRM input'!BG577","v":0},{"$f":"'PTRM input'!BC621","v":0},{"$f":"'PTRM input'!BD621","v":0},{"$f":"'PTRM input'!BE621","v":0},{"$f":"'PTRM input'!BF621","v":0},{"$f":"'PTRM input'!BG621","v":0},{"$f":"'PTRM input'!BH577","v":0},{"$f":"'PTRM input'!BI577","v":0},{"$f":"'PTRM input'!BJ577","v":0},{"$f":"'PTRM input'!BK577","v":0},{"$f":"'PTRM input'!BL577","v":0},{"$f":"'PTRM input'!BM577","v":0},{"$f":"'PTRM input'!BI621","v":0},{"$f":"'PTRM input'!BJ621","v":0},{"$f":"'PTRM input'!BK621","v":0},{"$f":"'PTRM input'!BL621","v":0},{"$f":"'PTRM input'!BM621","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E578","v":"Fluorescent 80 watt"},{"$f":"'PTRM input'!F578","v":0},{"$f":"'PTRM input'!G578","v":0},{"$f":"'PTRM input'!H578","v":0},{"$f":"'PTRM input'!I578","v":0},{"$f":"'PTRM input'!J578","v":0},{"$f":"'PTRM input'!K578","v":0},{"$f":"'PTRM input'!G622","v":0},{"$f":"'PTRM input'!H622","v":0},{"$f":"'PTRM input'!I622","v":0},{"$f":"'PTRM input'!J622","v":0},{"$f":"'PTRM input'!K622","v":0},{"$f":"'PTRM input'!L578","v":0},{"$f":"'PTRM input'!M578","v":0},{"$f":"'PTRM input'!N578","v":0},{"$f":"'PTRM input'!O578","v":0},{"$f":"'PTRM input'!P578","v":0},{"$f":"'PTRM input'!Q578","v":0},{"$f":"'PTRM input'!M622","v":0},{"$f":"'PTRM input'!N622","v":0},{"$f":"'PTRM input'!O622","v":0},{"$f":"'PTRM input'!P622","v":0},{"$f":"'PTRM input'!Q622","v":0},{"$f":"'PTRM input'!R578","v":0},{"$f":"'PTRM input'!S578","v":0},{"$f":"'PTRM input'!T578","v":0},{"$f":"'PTRM input'!U578","v":0},{"$f":"'PTRM input'!V578","v":0},{"$f":"'PTRM input'!W578","v":0},{"$f":"'PTRM input'!S622","v":0},{"$f":"'PTRM input'!T622","v":0},{"$f":"'PTRM input'!U622","v":0},{"$f":"'PTRM input'!V622","v":0},{"$f":"'PTRM input'!W622","v":0},{"$f":"'PTRM input'!X578","v":0},{"$f":"'PTRM input'!Y578","v":0},{"$f":"'PTRM input'!Z578","v":0},{"$f":"'PTRM input'!AA578","v":0},{"$f":"'PTRM input'!AB578","v":0},{"$f":"'PTRM input'!AC578","v":0},{"$f":"'PTRM input'!Y622","v":0},{"$f":"'PTRM input'!Z622","v":0},{"$f":"'PTRM input'!AA622","v":0},{"$f":"'PTRM input'!AB622","v":0},{"$f":"'PTRM input'!AC622","v":0},{"$f":"'PTRM input'!AD578","v":0},{"$f":"'PTRM input'!AE578","v":0},{"$f":"'PTRM input'!AF578","v":0},{"$f":"'PTRM input'!AG578","v":0},{"$f":"'PTRM input'!AH578","v":0},{"$f":"'PTRM input'!AI578","v":0},{"$f":"'PTRM input'!AE622","v":0},{"$f":"'PTRM input'!AF622","v":0},{"$f":"'PTRM input'!AG622","v":0},{"$f":"'PTRM input'!AH622","v":0},{"$f":"'PTRM input'!AI622","v":0},{"$f":"'PTRM input'!AJ578","v":0},{"$f":"'PTRM input'!AK578","v":0},{"$f":"'PTRM input'!AL578","v":0},{"$f":"'PTRM input'!AM578","v":0},{"$f":"'PTRM input'!AN578","v":0},{"$f":"'PTRM input'!AO578","v":0},{"$f":"'PTRM input'!AK622","v":0},{"$f":"'PTRM input'!AL622","v":0},{"$f":"'PTRM input'!AM622","v":0},{"$f":"'PTRM input'!AN622","v":0},{"$f":"'PTRM input'!AO622","v":0},{"$f":"'PTRM input'!AP578","v":0},{"$f":"'PTRM input'!AQ578","v":0},{"$f":"'PTRM input'!AR578","v":0},{"$f":"'PTRM input'!AS578","v":0},{"$f":"'PTRM input'!AT578","v":0},{"$f":"'PTRM input'!AU578","v":0},{"$f":"'PTRM input'!AQ622","v":0},{"$f":"'PTRM input'!AR622","v":0},{"$f":"'PTRM input'!AS622","v":0},{"$f":"'PTRM input'!AT622","v":0},{"$f":"'PTRM input'!AU622","v":0},{"$f":"'PTRM input'!AV578","v":0},{"$f":"'PTRM input'!AW578","v":0},{"$f":"'PTRM input'!AX578","v":0},{"$f":"'PTRM input'!AY578","v":0},{"$f":"'PTRM input'!AZ578","v":0},{"$f":"'PTRM input'!BA578","v":0},{"$f":"'PTRM input'!AW622","v":0},{"$f":"'PTRM input'!AX622","v":0},{"$f":"'PTRM input'!AY622","v":0},{"$f":"'PTRM input'!AZ622","v":0},{"$f":"'PTRM input'!BA622","v":0},{"$f":"'PTRM input'!BB578","v":0},{"$f":"'PTRM input'!BC578","v":0},{"$f":"'PTRM input'!BD578","v":0},{"$f":"'PTRM input'!BE578","v":0},{"$f":"'PTRM input'!BF578","v":0},{"$f":"'PTRM input'!BG578","v":0},{"$f":"'PTRM input'!BC622","v":0},{"$f":"'PTRM input'!BD622","v":0},{"$f":"'PTRM input'!BE622","v":0},{"$f":"'PTRM input'!BF622","v":0},{"$f":"'PTRM input'!BG622","v":0},{"$f":"'PTRM input'!BH578","v":0},{"$f":"'PTRM input'!BI578","v":0},{"$f":"'PTRM input'!BJ578","v":0},{"$f":"'PTRM input'!BK578","v":0},{"$f":"'PTRM input'!BL578","v":0},{"$f":"'PTRM input'!BM578","v":0},{"$f":"'PTRM input'!BI622","v":0},{"$f":"'PTRM input'!BJ622","v":0},{"$f":"'PTRM input'!BK622","v":0},{"$f":"'PTRM input'!BL622","v":0},{"$f":"'PTRM input'!BM622","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E579","v":"Mercury Vapour 50 watt"},{"$f":"'PTRM input'!F579","v":1},{"$f":"'PTRM input'!G579","v":0.96032173507127727},{"$f":"'PTRM input'!H579","v":0.84758439911612471},{"$f":"'PTRM input'!I579","v":0.7130616857657972},{"$f":"'PTRM input'!J579","v":0.59988948385244933},{"$f":"'PTRM input'!K579","v":0.50467918837944037},{"$f":"'PTRM input'!G623","v":0},{"$f":"'PTRM input'!H623","v":0},{"$f":"'PTRM input'!I623","v":0},{"$f":"'PTRM input'!J623","v":0},{"$f":"'PTRM input'!K623","v":0},{"$f":"'PTRM input'!L579","v":0},{"$f":"'PTRM input'!M579","v":0},{"$f":"'PTRM input'!N579","v":0},{"$f":"'PTRM input'!O579","v":0},{"$f":"'PTRM input'!P579","v":0},{"$f":"'PTRM input'!Q579","v":0},{"$f":"'PTRM input'!M623","v":0},{"$f":"'PTRM input'!N623","v":0},{"$f":"'PTRM input'!O623","v":0},{"$f":"'PTRM input'!P623","v":0},{"$f":"'PTRM input'!Q623","v":0},{"$f":"'PTRM input'!R579","v":0},{"$f":"'PTRM input'!S579","v":0},{"$f":"'PTRM input'!T579","v":0},{"$f":"'PTRM input'!U579","v":0},{"$f":"'PTRM input'!V579","v":0},{"$f":"'PTRM input'!W579","v":0},{"$f":"'PTRM input'!S623","v":0},{"$f":"'PTRM input'!T623","v":0},{"$f":"'PTRM input'!U623","v":0},{"$f":"'PTRM input'!V623","v":0},{"$f":"'PTRM input'!W623","v":0},{"$f":"'PTRM input'!X579","v":0},{"$f":"'PTRM input'!Y579","v":0},{"$f":"'PTRM input'!Z579","v":0},{"$f":"'PTRM input'!AA579","v":0},{"$f":"'PTRM input'!AB579","v":0},{"$f":"'PTRM input'!AC579","v":0},{"$f":"'PTRM input'!Y623","v":0},{"$f":"'PTRM input'!Z623","v":0},{"$f":"'PTRM input'!AA623","v":0},{"$f":"'PTRM input'!AB623","v":0},{"$f":"'PTRM input'!AC623","v":0},{"$f":"'PTRM input'!AD579","v":0},{"$f":"'PTRM input'!AE579","v":0},{"$f":"'PTRM input'!AF579","v":0},{"$f":"'PTRM input'!AG579","v":0},{"$f":"'PTRM input'!AH579","v":0},{"$f":"'PTRM input'!AI579","v":0},{"$f":"'PTRM input'!AE623","v":0},{"$f":"'PTRM input'!AF623","v":0},{"$f":"'PTRM input'!AG623","v":0},{"$f":"'PTRM input'!AH623","v":0},{"$f":"'PTRM input'!AI623","v":0},{"$f":"'PTRM input'!AJ579","v":0},{"$f":"'PTRM input'!AK579","v":0},{"$f":"'PTRM input'!AL579","v":0},{"$f":"'PTRM input'!AM579","v":0},{"$f":"'PTRM input'!AN579","v":0},{"$f":"'PTRM input'!AO579","v":0},{"$f":"'PTRM input'!AK623","v":0},{"$f":"'PTRM input'!AL623","v":0},{"$f":"'PTRM input'!AM623","v":0},{"$f":"'PTRM input'!AN623","v":0},{"$f":"'PTRM input'!AO623","v":0},{"$f":"'PTRM input'!AP579","v":0},{"$f":"'PTRM input'!AQ579","v":0},{"$f":"'PTRM input'!AR579","v":0},{"$f":"'PTRM input'!AS579","v":0},{"$f":"'PTRM input'!AT579","v":0},{"$f":"'PTRM input'!AU579","v":0},{"$f":"'PTRM input'!AQ623","v":0},{"$f":"'PTRM input'!AR623","v":0},{"$f":"'PTRM input'!AS623","v":0},{"$f":"'PTRM input'!AT623","v":0},{"$f":"'PTRM input'!AU623","v":0},{"$f":"'PTRM input'!AV579","v":0},{"$f":"'PTRM input'!AW579","v":0},{"$f":"'PTRM input'!AX579","v":0},{"$f":"'PTRM input'!AY579","v":0},{"$f":"'PTRM input'!AZ579","v":0},{"$f":"'PTRM input'!BA579","v":0},{"$f":"'PTRM input'!AW623","v":0},{"$f":"'PTRM input'!AX623","v":0},{"$f":"'PTRM input'!AY623","v":0},{"$f":"'PTRM input'!AZ623","v":0},{"$f":"'PTRM input'!BA623","v":0},{"$f":"'PTRM input'!BB579","v":0},{"$f":"'PTRM input'!BC579","v":0},{"$f":"'PTRM input'!BD579","v":0},{"$f":"'PTRM input'!BE579","v":0},{"$f":"'PTRM input'!BF579","v":0},{"$f":"'PTRM input'!BG579","v":0},{"$f":"'PTRM input'!BC623","v":0},{"$f":"'PTRM input'!BD623","v":0},{"$f":"'PTRM input'!BE623","v":0},{"$f":"'PTRM input'!BF623","v":0},{"$f":"'PTRM input'!BG623","v":0},{"$f":"'PTRM input'!BH579","v":0},{"$f":"'PTRM input'!BI579","v":0},{"$f":"'PTRM input'!BJ579","v":0},{"$f":"'PTRM input'!BK579","v":0},{"$f":"'PTRM input'!BL579","v":0},{"$f":"'PTRM input'!BM579","v":0},{"$f":"'PTRM input'!BI623","v":0},{"$f":"'PTRM input'!BJ623","v":0},{"$f":"'PTRM input'!BK623","v":0},{"$f":"'PTRM input'!BL623","v":0},{"$f":"'PTRM input'!BM623","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E580","v":"Mercury Vapour 125 watt"},{"$f":"'PTRM input'!F580","v":56},{"$f":"'PTRM input'!G580","v":53.778017163991521},{"$f":"'PTRM input'!H580","v":46.714726350502971},{"$f":"'PTRM input'!I580","v":30.244259301778754},{"$f":"'PTRM input'!J580","v":9.4564082080146772},{"$f":"'PTRM input'!K580","v":0.14885809274737005},{"$f":"'PTRM input'!G624","v":0},{"$f":"'PTRM input'!H624","v":0},{"$f":"'PTRM input'!I624","v":0},{"$f":"'PTRM input'!J624","v":0},{"$f":"'PTRM input'!K624","v":0},{"$f":"'PTRM input'!L580","v":0},{"$f":"'PTRM input'!M580","v":0},{"$f":"'PTRM input'!N580","v":0},{"$f":"'PTRM input'!O580","v":0},{"$f":"'PTRM input'!P580","v":0},{"$f":"'PTRM input'!Q580","v":0},{"$f":"'PTRM input'!M624","v":0},{"$f":"'PTRM input'!N624","v":0},{"$f":"'PTRM input'!O624","v":0},{"$f":"'PTRM input'!P624","v":0},{"$f":"'PTRM input'!Q624","v":0},{"$f":"'PTRM input'!R580","v":0},{"$f":"'PTRM input'!S580","v":0},{"$f":"'PTRM input'!T580","v":0},{"$f":"'PTRM input'!U580","v":0},{"$f":"'PTRM input'!V580","v":0},{"$f":"'PTRM input'!W580","v":0},{"$f":"'PTRM input'!S624","v":0},{"$f":"'PTRM input'!T624","v":0},{"$f":"'PTRM input'!U624","v":0},{"$f":"'PTRM input'!V624","v":0},{"$f":"'PTRM input'!W624","v":0},{"$f":"'PTRM input'!X580","v":0},{"$f":"'PTRM input'!Y580","v":0},{"$f":"'PTRM input'!Z580","v":0},{"$f":"'PTRM input'!AA580","v":0},{"$f":"'PTRM input'!AB580","v":0},{"$f":"'PTRM input'!AC580","v":0},{"$f":"'PTRM input'!Y624","v":0},{"$f":"'PTRM input'!Z624","v":0},{"$f":"'PTRM input'!AA624","v":0},{"$f":"'PTRM input'!AB624","v":0},{"$f":"'PTRM input'!AC624","v":0},{"$f":"'PTRM input'!AD580","v":0},{"$f":"'PTRM input'!AE580","v":0},{"$f":"'PTRM input'!AF580","v":0},{"$f":"'PTRM input'!AG580","v":0},{"$f":"'PTRM input'!AH580","v":0},{"$f":"'PTRM input'!AI580","v":0},{"$f":"'PTRM input'!AE624","v":0},{"$f":"'PTRM input'!AF624","v":0},{"$f":"'PTRM input'!AG624","v":0},{"$f":"'PTRM input'!AH624","v":0},{"$f":"'PTRM input'!AI624","v":0},{"$f":"'PTRM input'!AJ580","v":0},{"$f":"'PTRM input'!AK580","v":0},{"$f":"'PTRM input'!AL580","v":0},{"$f":"'PTRM input'!AM580","v":0},{"$f":"'PTRM input'!AN580","v":0},{"$f":"'PTRM input'!AO580","v":0},{"$f":"'PTRM input'!AK624","v":0},{"$f":"'PTRM input'!AL624","v":0},{"$f":"'PTRM input'!AM624","v":0},{"$f":"'PTRM input'!AN624","v":0},{"$f":"'PTRM input'!AO624","v":0},{"$f":"'PTRM input'!AP580","v":0},{"$f":"'PTRM input'!AQ580","v":0},{"$f":"'PTRM input'!AR580","v":0},{"$f":"'PTRM input'!AS580","v":0},{"$f":"'PTRM input'!AT580","v":0},{"$f":"'PTRM input'!AU580","v":0},{"$f":"'PTRM input'!AQ624","v":0},{"$f":"'PTRM input'!AR624","v":0},{"$f":"'PTRM input'!AS624","v":0},{"$f":"'PTRM input'!AT624","v":0},{"$f":"'PTRM input'!AU624","v":0},{"$f":"'PTRM input'!AV580","v":0},{"$f":"'PTRM input'!AW580","v":0},{"$f":"'PTRM input'!AX580","v":0},{"$f":"'PTRM input'!AY580","v":0},{"$f":"'PTRM input'!AZ580","v":0},{"$f":"'PTRM input'!BA580","v":0},{"$f":"'PTRM input'!AW624","v":0},{"$f":"'PTRM input'!AX624","v":0},{"$f":"'PTRM input'!AY624","v":0},{"$f":"'PTRM input'!AZ624","v":0},{"$f":"'PTRM input'!BA624","v":0},{"$f":"'PTRM input'!BB580","v":0},{"$f":"'PTRM input'!BC580","v":0},{"$f":"'PTRM input'!BD580","v":0},{"$f":"'PTRM input'!BE580","v":0},{"$f":"'PTRM input'!BF580","v":0},{"$f":"'PTRM input'!BG580","v":0},{"$f":"'PTRM input'!BC624","v":0},{"$f":"'PTRM input'!BD624","v":0},{"$f":"'PTRM input'!BE624","v":0},{"$f":"'PTRM input'!BF624","v":0},{"$f":"'PTRM input'!BG624","v":0},{"$f":"'PTRM input'!BH580","v":0},{"$f":"'PTRM input'!BI580","v":0},{"$f":"'PTRM input'!BJ580","v":0},{"$f":"'PTRM input'!BK580","v":0},{"$f":"'PTRM input'!BL580","v":0},{"$f":"'PTRM input'!BM580","v":0},{"$f":"'PTRM input'!BI624","v":0},{"$f":"'PTRM input'!BJ624","v":0},{"$f":"'PTRM input'!BK624","v":0},{"$f":"'PTRM input'!BL624","v":0},{"$f":"'PTRM input'!BM624","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E581","v":"Mercury Vapour 250 watt"},{"$f":"'PTRM input'!F581","v":42},{"$f":"'PTRM input'!G581","v":42},{"$f":"'PTRM input'!H581","v":33.25},{"$f":"'PTRM input'!I581","v":15.25},{"$f":"'PTRM input'!J581","v":4.25},{"$f":"'PTRM input'!K581","v":1.25},{"$f":"'PTRM input'!G625","v":0},{"$f":"'PTRM input'!H625","v":0},{"$f":"'PTRM input'!I625","v":0},{"$f":"'PTRM input'!J625","v":0},{"$f":"'PTRM input'!K625","v":0},{"$f":"'PTRM input'!L581","v":0},{"$f":"'PTRM input'!M581","v":0},{"$f":"'PTRM input'!N581","v":0},{"$f":"'PTRM input'!O581","v":0},{"$f":"'PTRM input'!P581","v":0},{"$f":"'PTRM input'!Q581","v":0},{"$f":"'PTRM input'!M625","v":0},{"$f":"'PTRM input'!N625","v":0},{"$f":"'PTRM input'!O625","v":0},{"$f":"'PTRM input'!P625","v":0},{"$f":"'PTRM input'!Q625","v":0},{"$f":"'PTRM input'!R581","v":0},{"$f":"'PTRM input'!S581","v":0},{"$f":"'PTRM input'!T581","v":0},{"$f":"'PTRM input'!U581","v":0},{"$f":"'PTRM input'!V581","v":0},{"$f":"'PTRM input'!W581","v":0},{"$f":"'PTRM input'!S625","v":0},{"$f":"'PTRM input'!T625","v":0},{"$f":"'PTRM input'!U625","v":0},{"$f":"'PTRM input'!V625","v":0},{"$f":"'PTRM input'!W625","v":0},{"$f":"'PTRM input'!X581","v":0},{"$f":"'PTRM input'!Y581","v":0},{"$f":"'PTRM input'!Z581","v":0},{"$f":"'PTRM input'!AA581","v":0},{"$f":"'PTRM input'!AB581","v":0},{"$f":"'PTRM input'!AC581","v":0},{"$f":"'PTRM input'!Y625","v":0},{"$f":"'PTRM input'!Z625","v":0},{"$f":"'PTRM input'!AA625","v":0},{"$f":"'PTRM input'!AB625","v":0},{"$f":"'PTRM input'!AC625","v":0},{"$f":"'PTRM input'!AD581","v":0},{"$f":"'PTRM input'!AE581","v":0},{"$f":"'PTRM input'!AF581","v":0},{"$f":"'PTRM input'!AG581","v":0},{"$f":"'PTRM input'!AH581","v":0},{"$f":"'PTRM input'!AI581","v":0},{"$f":"'PTRM input'!AE625","v":0},{"$f":"'PTRM input'!AF625","v":0},{"$f":"'PTRM input'!AG625","v":0},{"$f":"'PTRM input'!AH625","v":0},{"$f":"'PTRM input'!AI625","v":0},{"$f":"'PTRM input'!AJ581","v":0},{"$f":"'PTRM input'!AK581","v":0},{"$f":"'PTRM input'!AL581","v":0},{"$f":"'PTRM input'!AM581","v":0},{"$f":"'PTRM input'!AN581","v":0},{"$f":"'PTRM input'!AO581","v":0},{"$f":"'PTRM input'!AK625","v":0},{"$f":"'PTRM input'!AL625","v":0},{"$f":"'PTRM input'!AM625","v":0},{"$f":"'PTRM input'!AN625","v":0},{"$f":"'PTRM input'!AO625","v":0},{"$f":"'PTRM input'!AP581","v":0},{"$f":"'PTRM input'!AQ581","v":0},{"$f":"'PTRM input'!AR581","v":0},{"$f":"'PTRM input'!AS581","v":0},{"$f":"'PTRM input'!AT581","v":0},{"$f":"'PTRM input'!AU581","v":0},{"$f":"'PTRM input'!AQ625","v":0},{"$f":"'PTRM input'!AR625","v":0},{"$f":"'PTRM input'!AS625","v":0},{"$f":"'PTRM input'!AT625","v":0},{"$f":"'PTRM input'!AU625","v":0},{"$f":"'PTRM input'!AV581","v":0},{"$f":"'PTRM input'!AW581","v":0},{"$f":"'PTRM input'!AX581","v":0},{"$f":"'PTRM input'!AY581","v":0},{"$f":"'PTRM input'!AZ581","v":0},{"$f":"'PTRM input'!BA581","v":0},{"$f":"'PTRM input'!AW625","v":0},{"$f":"'PTRM input'!AX625","v":0},{"$f":"'PTRM input'!AY625","v":0},{"$f":"'PTRM input'!AZ625","v":0},{"$f":"'PTRM input'!BA625","v":0},{"$f":"'PTRM input'!BB581","v":0},{"$f":"'PTRM input'!BC581","v":0},{"$f":"'PTRM input'!BD581","v":0},{"$f":"'PTRM input'!BE581","v":0},{"$f":"'PTRM input'!BF581","v":0},{"$f":"'PTRM input'!BG581","v":0},{"$f":"'PTRM input'!BC625","v":0},{"$f":"'PTRM input'!BD625","v":0},{"$f":"'PTRM input'!BE625","v":0},{"$f":"'PTRM input'!BF625","v":0},{"$f":"'PTRM input'!BG625","v":0},{"$f":"'PTRM input'!BH581","v":0},{"$f":"'PTRM input'!BI581","v":0},{"$f":"'PTRM input'!BJ581","v":0},{"$f":"'PTRM input'!BK581","v":0},{"$f":"'PTRM input'!BL581","v":0},{"$f":"'PTRM input'!BM581","v":0},{"$f":"'PTRM input'!BI625","v":0},{"$f":"'PTRM input'!BJ625","v":0},{"$f":"'PTRM input'!BK625","v":0},{"$f":"'PTRM input'!BL625","v":0},{"$f":"'PTRM input'!BM625","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E582","v":"Mercury Vapour 400 watt"},{"$f":"'PTRM input'!F582","v":49},{"$f":"'PTRM input'!G582","v":49},{"$f":"'PTRM input'!H582","v":45.5},{"$f":"'PTRM input'!I582","v":33.75},{"$f":"'PTRM input'!J582","v":16.75},{"$f":"'PTRM input'!K582","v":4},{"$f":"'PTRM input'!G626","v":0},{"$f":"'PTRM input'!H626","v":0},{"$f":"'PTRM input'!I626","v":0},{"$f":"'PTRM input'!J626","v":0},{"$f":"'PTRM input'!K626","v":0},{"$f":"'PTRM input'!L582","v":0},{"$f":"'PTRM input'!M582","v":0},{"$f":"'PTRM input'!N582","v":0},{"$f":"'PTRM input'!O582","v":0},{"$f":"'PTRM input'!P582","v":0},{"$f":"'PTRM input'!Q582","v":0},{"$f":"'PTRM input'!M626","v":0},{"$f":"'PTRM input'!N626","v":0},{"$f":"'PTRM input'!O626","v":0},{"$f":"'PTRM input'!P626","v":0},{"$f":"'PTRM input'!Q626","v":0},{"$f":"'PTRM input'!R582","v":0},{"$f":"'PTRM input'!S582","v":0},{"$f":"'PTRM input'!T582","v":0},{"$f":"'PTRM input'!U582","v":0},{"$f":"'PTRM input'!V582","v":0},{"$f":"'PTRM input'!W582","v":0},{"$f":"'PTRM input'!S626","v":0},{"$f":"'PTRM input'!T626","v":0},{"$f":"'PTRM input'!U626","v":0},{"$f":"'PTRM input'!V626","v":0},{"$f":"'PTRM input'!W626","v":0},{"$f":"'PTRM input'!X582","v":0},{"$f":"'PTRM input'!Y582","v":0},{"$f":"'PTRM input'!Z582","v":0},{"$f":"'PTRM input'!AA582","v":0},{"$f":"'PTRM input'!AB582","v":0},{"$f":"'PTRM input'!AC582","v":0},{"$f":"'PTRM input'!Y626","v":0},{"$f":"'PTRM input'!Z626","v":0},{"$f":"'PTRM input'!AA626","v":0},{"$f":"'PTRM input'!AB626","v":0},{"$f":"'PTRM input'!AC626","v":0},{"$f":"'PTRM input'!AD582","v":0},{"$f":"'PTRM input'!AE582","v":0},{"$f":"'PTRM input'!AF582","v":0},{"$f":"'PTRM input'!AG582","v":0},{"$f":"'PTRM input'!AH582","v":0},{"$f":"'PTRM input'!AI582","v":0},{"$f":"'PTRM input'!AE626","v":0},{"$f":"'PTRM input'!AF626","v":0},{"$f":"'PTRM input'!AG626","v":0},{"$f":"'PTRM input'!AH626","v":0},{"$f":"'PTRM input'!AI626","v":0},{"$f":"'PTRM input'!AJ582","v":0},{"$f":"'PTRM input'!AK582","v":0},{"$f":"'PTRM input'!AL582","v":0},{"$f":"'PTRM input'!AM582","v":0},{"$f":"'PTRM input'!AN582","v":0},{"$f":"'PTRM input'!AO582","v":0},{"$f":"'PTRM input'!AK626","v":0},{"$f":"'PTRM input'!AL626","v":0},{"$f":"'PTRM input'!AM626","v":0},{"$f":"'PTRM input'!AN626","v":0},{"$f":"'PTRM input'!AO626","v":0},{"$f":"'PTRM input'!AP582","v":0},{"$f":"'PTRM input'!AQ582","v":0},{"$f":"'PTRM input'!AR582","v":0},{"$f":"'PTRM input'!AS582","v":0},{"$f":"'PTRM input'!AT582","v":0},{"$f":"'PTRM input'!AU582","v":0},{"$f":"'PTRM input'!AQ626","v":0},{"$f":"'PTRM input'!AR626","v":0},{"$f":"'PTRM input'!AS626","v":0},{"$f":"'PTRM input'!AT626","v":0},{"$f":"'PTRM input'!AU626","v":0},{"$f":"'PTRM input'!AV582","v":0},{"$f":"'PTRM input'!AW582","v":0},{"$f":"'PTRM input'!AX582","v":0},{"$f":"'PTRM input'!AY582","v":0},{"$f":"'PTRM input'!AZ582","v":0},{"$f":"'PTRM input'!BA582","v":0},{"$f":"'PTRM input'!AW626","v":0},{"$f":"'PTRM input'!AX626","v":0},{"$f":"'PTRM input'!AY626","v":0},{"$f":"'PTRM input'!AZ626","v":0},{"$f":"'PTRM input'!BA626","v":0},{"$f":"'PTRM input'!BB582","v":0},{"$f":"'PTRM input'!BC582","v":0},{"$f":"'PTRM input'!BD582","v":0},{"$f":"'PTRM input'!BE582","v":0},{"$f":"'PTRM input'!BF582","v":0},{"$f":"'PTRM input'!BG582","v":0},{"$f":"'PTRM input'!BC626","v":0},{"$f":"'PTRM input'!BD626","v":0},{"$f":"'PTRM input'!BE626","v":0},{"$f":"'PTRM input'!BF626","v":0},{"$f":"'PTRM input'!BG626","v":0},{"$f":"'PTRM input'!BH582","v":0},{"$f":"'PTRM input'!BI582","v":0},{"$f":"'PTRM input'!BJ582","v":0},{"$f":"'PTRM input'!BK582","v":0},{"$f":"'PTRM input'!BL582","v":0},{"$f":"'PTRM input'!BM582","v":0},{"$f":"'PTRM input'!BI626","v":0},{"$f":"'PTRM input'!BJ626","v":0},{"$f":"'PTRM input'!BK626","v":0},{"$f":"'PTRM input'!BL626","v":0},{"$f":"'PTRM input'!BM626","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E583","v":"Sodium Low Pressure 90 watt"},{"$f":"'PTRM input'!F583","v":0},{"$f":"'PTRM input'!G583","v":0},{"$f":"'PTRM input'!H583","v":0},{"$f":"'PTRM input'!I583","v":0},{"$f":"'PTRM input'!J583","v":0},{"$f":"'PTRM input'!K583","v":0},{"$f":"'PTRM input'!G627","v":0},{"$f":"'PTRM input'!H627","v":0},{"$f":"'PTRM input'!I627","v":0},{"$f":"'PTRM input'!J627","v":0},{"$f":"'PTRM input'!K627","v":0},{"$f":"'PTRM input'!L583","v":0},{"$f":"'PTRM input'!M583","v":0},{"$f":"'PTRM input'!N583","v":0},{"$f":"'PTRM input'!O583","v":0},{"$f":"'PTRM input'!P583","v":0},{"$f":"'PTRM input'!Q583","v":0},{"$f":"'PTRM input'!M627","v":0},{"$f":"'PTRM input'!N627","v":0},{"$f":"'PTRM input'!O627","v":0},{"$f":"'PTRM input'!P627","v":0},{"$f":"'PTRM input'!Q627","v":0},{"$f":"'PTRM input'!R583","v":0},{"$f":"'PTRM input'!S583","v":0},{"$f":"'PTRM input'!T583","v":0},{"$f":"'PTRM input'!U583","v":0},{"$f":"'PTRM input'!V583","v":0},{"$f":"'PTRM input'!W583","v":0},{"$f":"'PTRM input'!S627","v":0},{"$f":"'PTRM input'!T627","v":0},{"$f":"'PTRM input'!U627","v":0},{"$f":"'PTRM input'!V627","v":0},{"$f":"'PTRM input'!W627","v":0},{"$f":"'PTRM input'!X583","v":0},{"$f":"'PTRM input'!Y583","v":0},{"$f":"'PTRM input'!Z583","v":0},{"$f":"'PTRM input'!AA583","v":0},{"$f":"'PTRM input'!AB583","v":0},{"$f":"'PTRM input'!AC583","v":0},{"$f":"'PTRM input'!Y627","v":0},{"$f":"'PTRM input'!Z627","v":0},{"$f":"'PTRM input'!AA627","v":0},{"$f":"'PTRM input'!AB627","v":0},{"$f":"'PTRM input'!AC627","v":0},{"$f":"'PTRM input'!AD583","v":0},{"$f":"'PTRM input'!AE583","v":0},{"$f":"'PTRM input'!AF583","v":0},{"$f":"'PTRM input'!AG583","v":0},{"$f":"'PTRM input'!AH583","v":0},{"$f":"'PTRM input'!AI583","v":0},{"$f":"'PTRM input'!AE627","v":0},{"$f":"'PTRM input'!AF627","v":0},{"$f":"'PTRM input'!AG627","v":0},{"$f":"'PTRM input'!AH627","v":0},{"$f":"'PTRM input'!AI627","v":0},{"$f":"'PTRM input'!AJ583","v":0},{"$f":"'PTRM input'!AK583","v":0},{"$f":"'PTRM input'!AL583","v":0},{"$f":"'PTRM input'!AM583","v":0},{"$f":"'PTRM input'!AN583","v":0},{"$f":"'PTRM input'!AO583","v":0},{"$f":"'PTRM input'!AK627","v":0},{"$f":"'PTRM input'!AL627","v":0},{"$f":"'PTRM input'!AM627","v":0},{"$f":"'PTRM input'!AN627","v":0},{"$f":"'PTRM input'!AO627","v":0},{"$f":"'PTRM input'!AP583","v":0},{"$f":"'PTRM input'!AQ583","v":0},{"$f":"'PTRM input'!AR583","v":0},{"$f":"'PTRM input'!AS583","v":0},{"$f":"'PTRM input'!AT583","v":0},{"$f":"'PTRM input'!AU583","v":0},{"$f":"'PTRM input'!AQ627","v":0},{"$f":"'PTRM input'!AR627","v":0},{"$f":"'PTRM input'!AS627","v":0},{"$f":"'PTRM input'!AT627","v":0},{"$f":"'PTRM input'!AU627","v":0},{"$f":"'PTRM input'!AV583","v":0},{"$f":"'PTRM input'!AW583","v":0},{"$f":"'PTRM input'!AX583","v":0},{"$f":"'PTRM input'!AY583","v":0},{"$f":"'PTRM input'!AZ583","v":0},{"$f":"'PTRM input'!BA583","v":0},{"$f":"'PTRM input'!AW627","v":0},{"$f":"'PTRM input'!AX627","v":0},{"$f":"'PTRM input'!AY627","v":0},{"$f":"'PTRM input'!AZ627","v":0},{"$f":"'PTRM input'!BA627","v":0},{"$f":"'PTRM input'!BB583","v":0},{"$f":"'PTRM input'!BC583","v":0},{"$f":"'PTRM input'!BD583","v":0},{"$f":"'PTRM input'!BE583","v":0},{"$f":"'PTRM input'!BF583","v":0},{"$f":"'PTRM input'!BG583","v":0},{"$f":"'PTRM input'!BC627","v":0},{"$f":"'PTRM input'!BD627","v":0},{"$f":"'PTRM input'!BE627","v":0},{"$f":"'PTRM input'!BF627","v":0},{"$f":"'PTRM input'!BG627","v":0},{"$f":"'PTRM input'!BH583","v":0},{"$f":"'PTRM input'!BI583","v":0},{"$f":"'PTRM input'!BJ583","v":0},{"$f":"'PTRM input'!BK583","v":0},{"$f":"'PTRM input'!BL583","v":0},{"$f":"'PTRM input'!BM583","v":0},{"$f":"'PTRM input'!BI627","v":0},{"$f":"'PTRM input'!BJ627","v":0},{"$f":"'PTRM input'!BK627","v":0},{"$f":"'PTRM input'!BL627","v":0},{"$f":"'PTRM input'!BM627","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E584","v":"Sodium High Pressure 100 watt"},{"$f":"'PTRM input'!F584","v":938},{"$f":"'PTRM input'!G584","v":938},{"$f":"'PTRM input'!H584","v":891.75},{"$f":"'PTRM input'!I584","v":741},{"$f":"'PTRM input'!J584","v":448.25},{"$f":"'PTRM input'!K584","v":130},{"$f":"'PTRM input'!G628","v":0},{"$f":"'PTRM input'!H628","v":0},{"$f":"'PTRM input'!I628","v":0},{"$f":"'PTRM input'!J628","v":0},{"$f":"'PTRM input'!K628","v":0},{"$f":"'PTRM input'!L584","v":0},{"$f":"'PTRM input'!M584","v":0},{"$f":"'PTRM input'!N584","v":0},{"$f":"'PTRM input'!O584","v":0},{"$f":"'PTRM input'!P584","v":0},{"$f":"'PTRM input'!Q584","v":0},{"$f":"'PTRM input'!M628","v":0},{"$f":"'PTRM input'!N628","v":0},{"$f":"'PTRM input'!O628","v":0},{"$f":"'PTRM input'!P628","v":0},{"$f":"'PTRM input'!Q628","v":0},{"$f":"'PTRM input'!R584","v":0},{"$f":"'PTRM input'!S584","v":0},{"$f":"'PTRM input'!T584","v":0},{"$f":"'PTRM input'!U584","v":0},{"$f":"'PTRM input'!V584","v":0},{"$f":"'PTRM input'!W584","v":0},{"$f":"'PTRM input'!S628","v":0},{"$f":"'PTRM input'!T628","v":0},{"$f":"'PTRM input'!U628","v":0},{"$f":"'PTRM input'!V628","v":0},{"$f":"'PTRM input'!W628","v":0},{"$f":"'PTRM input'!X584","v":0},{"$f":"'PTRM input'!Y584","v":0},{"$f":"'PTRM input'!Z584","v":0},{"$f":"'PTRM input'!AA584","v":0},{"$f":"'PTRM input'!AB584","v":0},{"$f":"'PTRM input'!AC584","v":0},{"$f":"'PTRM input'!Y628","v":0},{"$f":"'PTRM input'!Z628","v":0},{"$f":"'PTRM input'!AA628","v":0},{"$f":"'PTRM input'!AB628","v":0},{"$f":"'PTRM input'!AC628","v":0},{"$f":"'PTRM input'!AD584","v":0},{"$f":"'PTRM input'!AE584","v":0},{"$f":"'PTRM input'!AF584","v":0},{"$f":"'PTRM input'!AG584","v":0},{"$f":"'PTRM input'!AH584","v":0},{"$f":"'PTRM input'!AI584","v":0},{"$f":"'PTRM input'!AE628","v":0},{"$f":"'PTRM input'!AF628","v":0},{"$f":"'PTRM input'!AG628","v":0},{"$f":"'PTRM input'!AH628","v":0},{"$f":"'PTRM input'!AI628","v":0},{"$f":"'PTRM input'!AJ584","v":0},{"$f":"'PTRM input'!AK584","v":0},{"$f":"'PTRM input'!AL584","v":0},{"$f":"'PTRM input'!AM584","v":0},{"$f":"'PTRM input'!AN584","v":0},{"$f":"'PTRM input'!AO584","v":0},{"$f":"'PTRM input'!AK628","v":0},{"$f":"'PTRM input'!AL628","v":0},{"$f":"'PTRM input'!AM628","v":0},{"$f":"'PTRM input'!AN628","v":0},{"$f":"'PTRM input'!AO628","v":0},{"$f":"'PTRM input'!AP584","v":0},{"$f":"'PTRM input'!AQ584","v":0},{"$f":"'PTRM input'!AR584","v":0},{"$f":"'PTRM input'!AS584","v":0},{"$f":"'PTRM input'!AT584","v":0},{"$f":"'PTRM input'!AU584","v":0},{"$f":"'PTRM input'!AQ628","v":0},{"$f":"'PTRM input'!AR628","v":0},{"$f":"'PTRM input'!AS628","v":0},{"$f":"'PTRM input'!AT628","v":0},{"$f":"'PTRM input'!AU628","v":0},{"$f":"'PTRM input'!AV584","v":0},{"$f":"'PTRM input'!AW584","v":0},{"$f":"'PTRM input'!AX584","v":0},{"$f":"'PTRM input'!AY584","v":0},{"$f":"'PTRM input'!AZ584","v":0},{"$f":"'PTRM input'!BA584","v":0},{"$f":"'PTRM input'!AW628","v":0},{"$f":"'PTRM input'!AX628","v":0},{"$f":"'PTRM input'!AY628","v":0},{"$f":"'PTRM input'!AZ628","v":0},{"$f":"'PTRM input'!BA628","v":0},{"$f":"'PTRM input'!BB584","v":0},{"$f":"'PTRM input'!BC584","v":0},{"$f":"'PTRM input'!BD584","v":0},{"$f":"'PTRM input'!BE584","v":0},{"$f":"'PTRM input'!BF584","v":0},{"$f":"'PTRM input'!BG584","v":0},{"$f":"'PTRM input'!BC628","v":0},{"$f":"'PTRM input'!BD628","v":0},{"$f":"'PTRM input'!BE628","v":0},{"$f":"'PTRM input'!BF628","v":0},{"$f":"'PTRM input'!BG628","v":0},{"$f":"'PTRM input'!BH584","v":0},{"$f":"'PTRM input'!BI584","v":0},{"$f":"'PTRM input'!BJ584","v":0},{"$f":"'PTRM input'!BK584","v":0},{"$f":"'PTRM input'!BL584","v":0},{"$f":"'PTRM input'!BM584","v":0},{"$f":"'PTRM input'!BI628","v":0},{"$f":"'PTRM input'!BJ628","v":0},{"$f":"'PTRM input'!BK628","v":0},{"$f":"'PTRM input'!BL628","v":0},{"$f":"'PTRM input'!BM628","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E585","v":"Sodium High Pressure 400 watt"},{"$f":"'PTRM input'!F585","v":312},{"$f":"'PTRM input'!G585","v":312},{"$f":"'PTRM input'!H585","v":306},{"$f":"'PTRM input'!I585","v":291.25},{"$f":"'PTRM input'!J585","v":210.5},{"$f":"'PTRM input'!K585","v":69.25},{"$f":"'PTRM input'!G629","v":0},{"$f":"'PTRM input'!H629","v":0},{"$f":"'PTRM input'!I629","v":0},{"$f":"'PTRM input'!J629","v":0},{"$f":"'PTRM input'!K629","v":0},{"$f":"'PTRM input'!L585","v":0},{"$f":"'PTRM input'!M585","v":0},{"$f":"'PTRM input'!N585","v":0},{"$f":"'PTRM input'!O585","v":0},{"$f":"'PTRM input'!P585","v":0},{"$f":"'PTRM input'!Q585","v":0},{"$f":"'PTRM input'!M629","v":0},{"$f":"'PTRM input'!N629","v":0},{"$f":"'PTRM input'!O629","v":0},{"$f":"'PTRM input'!P629","v":0},{"$f":"'PTRM input'!Q629","v":0},{"$f":"'PTRM input'!R585","v":0},{"$f":"'PTRM input'!S585","v":0},{"$f":"'PTRM input'!T585","v":0},{"$f":"'PTRM input'!U585","v":0},{"$f":"'PTRM input'!V585","v":0},{"$f":"'PTRM input'!W585","v":0},{"$f":"'PTRM input'!S629","v":0},{"$f":"'PTRM input'!T629","v":0},{"$f":"'PTRM input'!U629","v":0},{"$f":"'PTRM input'!V629","v":0},{"$f":"'PTRM input'!W629","v":0},{"$f":"'PTRM input'!X585","v":0},{"$f":"'PTRM input'!Y585","v":0},{"$f":"'PTRM input'!Z585","v":0},{"$f":"'PTRM input'!AA585","v":0},{"$f":"'PTRM input'!AB585","v":0},{"$f":"'PTRM input'!AC585","v":0},{"$f":"'PTRM input'!Y629","v":0},{"$f":"'PTRM input'!Z629","v":0},{"$f":"'PTRM input'!AA629","v":0},{"$f":"'PTRM input'!AB629","v":0},{"$f":"'PTRM input'!AC629","v":0},{"$f":"'PTRM input'!AD585","v":0},{"$f":"'PTRM input'!AE585","v":0},{"$f":"'PTRM input'!AF585","v":0},{"$f":"'PTRM input'!AG585","v":0},{"$f":"'PTRM input'!AH585","v":0},{"$f":"'PTRM input'!AI585","v":0},{"$f":"'PTRM input'!AE629","v":0},{"$f":"'PTRM input'!AF629","v":0},{"$f":"'PTRM input'!AG629","v":0},{"$f":"'PTRM input'!AH629","v":0},{"$f":"'PTRM input'!AI629","v":0},{"$f":"'PTRM input'!AJ585","v":0},{"$f":"'PTRM input'!AK585","v":0},{"$f":"'PTRM input'!AL585","v":0},{"$f":"'PTRM input'!AM585","v":0},{"$f":"'PTRM input'!AN585","v":0},{"$f":"'PTRM input'!AO585","v":0},{"$f":"'PTRM input'!AK629","v":0},{"$f":"'PTRM input'!AL629","v":0},{"$f":"'PTRM input'!AM629","v":0},{"$f":"'PTRM input'!AN629","v":0},{"$f":"'PTRM input'!AO629","v":0},{"$f":"'PTRM input'!AP585","v":0},{"$f":"'PTRM input'!AQ585","v":0},{"$f":"'PTRM input'!AR585","v":0},{"$f":"'PTRM input'!AS585","v":0},{"$f":"'PTRM input'!AT585","v":0},{"$f":"'PTRM input'!AU585","v":0},{"$f":"'PTRM input'!AQ629","v":0},{"$f":"'PTRM input'!AR629","v":0},{"$f":"'PTRM input'!AS629","v":0},{"$f":"'PTRM input'!AT629","v":0},{"$f":"'PTRM input'!AU629","v":0},{"$f":"'PTRM input'!AV585","v":0},{"$f":"'PTRM input'!AW585","v":0},{"$f":"'PTRM input'!AX585","v":0},{"$f":"'PTRM input'!AY585","v":0},{"$f":"'PTRM input'!AZ585","v":0},{"$f":"'PTRM input'!BA585","v":0},{"$f":"'PTRM input'!AW629","v":0},{"$f":"'PTRM input'!AX629","v":0},{"$f":"'PTRM input'!AY629","v":0},{"$f":"'PTRM input'!AZ629","v":0},{"$f":"'PTRM input'!BA629","v":0},{"$f":"'PTRM input'!BB585","v":0},{"$f":"'PTRM input'!BC585","v":0},{"$f":"'PTRM input'!BD585","v":0},{"$f":"'PTRM input'!BE585","v":0},{"$f":"'PTRM input'!BF585","v":0},{"$f":"'PTRM input'!BG585","v":0},{"$f":"'PTRM input'!BC629","v":0},{"$f":"'PTRM input'!BD629","v":0},{"$f":"'PTRM input'!BE629","v":0},{"$f":"'PTRM input'!BF629","v":0},{"$f":"'PTRM input'!BG629","v":0},{"$f":"'PTRM input'!BH585","v":0},{"$f":"'PTRM input'!BI585","v":0},{"$f":"'PTRM input'!BJ585","v":0},{"$f":"'PTRM input'!BK585","v":0},{"$f":"'PTRM input'!BL585","v":0},{"$f":"'PTRM input'!BM585","v":0},{"$f":"'PTRM input'!BI629","v":0},{"$f":"'PTRM input'!BJ629","v":0},{"$f":"'PTRM input'!BK629","v":0},{"$f":"'PTRM input'!BL629","v":0},{"$f":"'PTRM input'!BM629","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E586","v":"Metal Halide 70 watt"},{"$f":"'PTRM input'!F586","v":8},{"$f":"'PTRM input'!G586","v":7.6825738805702182},{"$f":"'PTRM input'!H586","v":6.7806751929289977},{"$f":"'PTRM input'!I586","v":4.5136287441473408},{"$f":"'PTRM input'!J586","v":1.415527431788562},{"$f":"'PTRM input'!K586","v":8.8817841970012523E-16},{"$f":"'PTRM input'!G630","v":0},{"$f":"'PTRM input'!H630","v":0},{"$f":"'PTRM input'!I630","v":0},{"$f":"'PTRM input'!J630","v":0},{"$f":"'PTRM input'!K630","v":0},{"$f":"'PTRM input'!L586","v":0},{"$f":"'PTRM input'!M586","v":0},{"$f":"'PTRM input'!N586","v":0},{"$f":"'PTRM input'!O586","v":0},{"$f":"'PTRM input'!P586","v":0},{"$f":"'PTRM input'!Q586","v":0},{"$f":"'PTRM input'!M630","v":0},{"$f":"'PTRM input'!N630","v":0},{"$f":"'PTRM input'!O630","v":0},{"$f":"'PTRM input'!P630","v":0},{"$f":"'PTRM input'!Q630","v":0},{"$f":"'PTRM input'!R586","v":0},{"$f":"'PTRM input'!S586","v":0},{"$f":"'PTRM input'!T586","v":0},{"$f":"'PTRM input'!U586","v":0},{"$f":"'PTRM input'!V586","v":0},{"$f":"'PTRM input'!W586","v":0},{"$f":"'PTRM input'!S630","v":0},{"$f":"'PTRM input'!T630","v":0},{"$f":"'PTRM input'!U630","v":0},{"$f":"'PTRM input'!V630","v":0},{"$f":"'PTRM input'!W630","v":0},{"$f":"'PTRM input'!X586","v":0},{"$f":"'PTRM input'!Y586","v":0},{"$f":"'PTRM input'!Z586","v":0},{"$f":"'PTRM input'!AA586","v":0},{"$f":"'PTRM input'!AB586","v":0},{"$f":"'PTRM input'!AC586","v":0},{"$f":"'PTRM input'!Y630","v":0},{"$f":"'PTRM input'!Z630","v":0},{"$f":"'PTRM input'!AA630","v":0},{"$f":"'PTRM input'!AB630","v":0},{"$f":"'PTRM input'!AC630","v":0},{"$f":"'PTRM input'!AD586","v":0},{"$f":"'PTRM input'!AE586","v":0},{"$f":"'PTRM input'!AF586","v":0},{"$f":"'PTRM input'!AG586","v":0},{"$f":"'PTRM input'!AH586","v":0},{"$f":"'PTRM input'!AI586","v":0},{"$f":"'PTRM input'!AE630","v":0},{"$f":"'PTRM input'!AF630","v":0},{"$f":"'PTRM input'!AG630","v":0},{"$f":"'PTRM input'!AH630","v":0},{"$f":"'PTRM input'!AI630","v":0},{"$f":"'PTRM input'!AJ586","v":0},{"$f":"'PTRM input'!AK586","v":0},{"$f":"'PTRM input'!AL586","v":0},{"$f":"'PTRM input'!AM586","v":0},{"$f":"'PTRM input'!AN586","v":0},{"$f":"'PTRM input'!AO586","v":0},{"$f":"'PTRM input'!AK630","v":0},{"$f":"'PTRM input'!AL630","v":0},{"$f":"'PTRM input'!AM630","v":0},{"$f":"'PTRM input'!AN630","v":0},{"$f":"'PTRM input'!AO630","v":0},{"$f":"'PTRM input'!AP586","v":0},{"$f":"'PTRM input'!AQ586","v":0},{"$f":"'PTRM input'!AR586","v":0},{"$f":"'PTRM input'!AS586","v":0},{"$f":"'PTRM input'!AT586","v":0},{"$f":"'PTRM input'!AU586","v":0},{"$f":"'PTRM input'!AQ630","v":0},{"$f":"'PTRM input'!AR630","v":0},{"$f":"'PTRM input'!AS630","v":0},{"$f":"'PTRM input'!AT630","v":0},{"$f":"'PTRM input'!AU630","v":0},{"$f":"'PTRM input'!AV586","v":0},{"$f":"'PTRM input'!AW586","v":0},{"$f":"'PTRM input'!AX586","v":0},{"$f":"'PTRM input'!AY586","v":0},{"$f":"'PTRM input'!AZ586","v":0},{"$f":"'PTRM input'!BA586","v":0},{"$f":"'PTRM input'!AW630","v":0},{"$f":"'PTRM input'!AX630","v":0},{"$f":"'PTRM input'!AY630","v":0},{"$f":"'PTRM input'!AZ630","v":0},{"$f":"'PTRM input'!BA630","v":0},{"$f":"'PTRM input'!BB586","v":0},{"$f":"'PTRM input'!BC586","v":0},{"$f":"'PTRM input'!BD586","v":0},{"$f":"'PTRM input'!BE586","v":0},{"$f":"'PTRM input'!BF586","v":0},{"$f":"'PTRM input'!BG586","v":0},{"$f":"'PTRM input'!BC630","v":0},{"$f":"'PTRM input'!BD630","v":0},{"$f":"'PTRM input'!BE630","v":0},{"$f":"'PTRM input'!BF630","v":0},{"$f":"'PTRM input'!BG630","v":0},{"$f":"'PTRM input'!BH586","v":0},{"$f":"'PTRM input'!BI586","v":0},{"$f":"'PTRM input'!BJ586","v":0},{"$f":"'PTRM input'!BK586","v":0},{"$f":"'PTRM input'!BL586","v":0},{"$f":"'PTRM input'!BM586","v":0},{"$f":"'PTRM input'!BI630","v":0},{"$f":"'PTRM input'!BJ630","v":0},{"$f":"'PTRM input'!BK630","v":0},{"$f":"'PTRM input'!BL630","v":0},{"$f":"'PTRM input'!BM630","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E587","v":"Metal Halide 150 watt"},{"$f":"'PTRM input'!F587","v":77},{"$f":"'PTRM input'!G587","v":76.32546949621171},{"$f":"'PTRM input'!H587","v":74.408934784974122},{"$f":"'PTRM input'!I587","v":60.591461081313099},{"$f":"'PTRM input'!J587","v":30.007995792550691},{"$f":"'PTRM input'!K587","v":6},{"$f":"'PTRM input'!G631","v":0},{"$f":"'PTRM input'!H631","v":0},{"$f":"'PTRM input'!I631","v":0},{"$f":"'PTRM input'!J631","v":0},{"$f":"'PTRM input'!K631","v":0},{"$f":"'PTRM input'!L587","v":0},{"$f":"'PTRM input'!M587","v":0},{"$f":"'PTRM input'!N587","v":0},{"$f":"'PTRM input'!O587","v":0},{"$f":"'PTRM input'!P587","v":0},{"$f":"'PTRM input'!Q587","v":0},{"$f":"'PTRM input'!M631","v":0},{"$f":"'PTRM input'!N631","v":0},{"$f":"'PTRM input'!O631","v":0},{"$f":"'PTRM input'!P631","v":0},{"$f":"'PTRM input'!Q631","v":0},{"$f":"'PTRM input'!R587","v":0},{"$f":"'PTRM input'!S587","v":0},{"$f":"'PTRM input'!T587","v":0},{"$f":"'PTRM input'!U587","v":0},{"$f":"'PTRM input'!V587","v":0},{"$f":"'PTRM input'!W587","v":0},{"$f":"'PTRM input'!S631","v":0},{"$f":"'PTRM input'!T631","v":0},{"$f":"'PTRM input'!U631","v":0},{"$f":"'PTRM input'!V631","v":0},{"$f":"'PTRM input'!W631","v":0},{"$f":"'PTRM input'!X587","v":0},{"$f":"'PTRM input'!Y587","v":0},{"$f":"'PTRM input'!Z587","v":0},{"$f":"'PTRM input'!AA587","v":0},{"$f":"'PTRM input'!AB587","v":0},{"$f":"'PTRM input'!AC587","v":0},{"$f":"'PTRM input'!Y631","v":0},{"$f":"'PTRM input'!Z631","v":0},{"$f":"'PTRM input'!AA631","v":0},{"$f":"'PTRM input'!AB631","v":0},{"$f":"'PTRM input'!AC631","v":0},{"$f":"'PTRM input'!AD587","v":0},{"$f":"'PTRM input'!AE587","v":0},{"$f":"'PTRM input'!AF587","v":0},{"$f":"'PTRM input'!AG587","v":0},{"$f":"'PTRM input'!AH587","v":0},{"$f":"'PTRM input'!AI587","v":0},{"$f":"'PTRM input'!AE631","v":0},{"$f":"'PTRM input'!AF631","v":0},{"$f":"'PTRM input'!AG631","v":0},{"$f":"'PTRM input'!AH631","v":0},{"$f":"'PTRM input'!AI631","v":0},{"$f":"'PTRM input'!AJ587","v":0},{"$f":"'PTRM input'!AK587","v":0},{"$f":"'PTRM input'!AL587","v":0},{"$f":"'PTRM input'!AM587","v":0},{"$f":"'PTRM input'!AN587","v":0},{"$f":"'PTRM input'!AO587","v":0},{"$f":"'PTRM input'!AK631","v":0},{"$f":"'PTRM input'!AL631","v":0},{"$f":"'PTRM input'!AM631","v":0},{"$f":"'PTRM input'!AN631","v":0},{"$f":"'PTRM input'!AO631","v":0},{"$f":"'PTRM input'!AP587","v":0},{"$f":"'PTRM input'!AQ587","v":0},{"$f":"'PTRM input'!AR587","v":0},{"$f":"'PTRM input'!AS587","v":0},{"$f":"'PTRM input'!AT587","v":0},{"$f":"'PTRM input'!AU587","v":0},{"$f":"'PTRM input'!AQ631","v":0},{"$f":"'PTRM input'!AR631","v":0},{"$f":"'PTRM input'!AS631","v":0},{"$f":"'PTRM input'!AT631","v":0},{"$f":"'PTRM input'!AU631","v":0},{"$f":"'PTRM input'!AV587","v":0},{"$f":"'PTRM input'!AW587","v":0},{"$f":"'PTRM input'!AX587","v":0},{"$f":"'PTRM input'!AY587","v":0},{"$f":"'PTRM input'!AZ587","v":0},{"$f":"'PTRM input'!BA587","v":0},{"$f":"'PTRM input'!AW631","v":0},{"$f":"'PTRM input'!AX631","v":0},{"$f":"'PTRM input'!AY631","v":0},{"$f":"'PTRM input'!AZ631","v":0},{"$f":"'PTRM input'!BA631","v":0},{"$f":"'PTRM input'!BB587","v":0},{"$f":"'PTRM input'!BC587","v":0},{"$f":"'PTRM input'!BD587","v":0},{"$f":"'PTRM input'!BE587","v":0},{"$f":"'PTRM input'!BF587","v":0},{"$f":"'PTRM input'!BG587","v":0},{"$f":"'PTRM input'!BC631","v":0},{"$f":"'PTRM input'!BD631","v":0},{"$f":"'PTRM input'!BE631","v":0},{"$f":"'PTRM input'!BF631","v":0},{"$f":"'PTRM input'!BG631","v":0},{"$f":"'PTRM input'!BH587","v":0},{"$f":"'PTRM input'!BI587","v":0},{"$f":"'PTRM input'!BJ587","v":0},{"$f":"'PTRM input'!BK587","v":0},{"$f":"'PTRM input'!BL587","v":0},{"$f":"'PTRM input'!BM587","v":0},{"$f":"'PTRM input'!BI631","v":0},{"$f":"'PTRM input'!BJ631","v":0},{"$f":"'PTRM input'!BK631","v":0},{"$f":"'PTRM input'!BL631","v":0},{"$f":"'PTRM input'!BM631","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E588","v":"Metal Halide 250 watt"},{"$f":"'PTRM input'!F588","v":16},{"$f":"'PTRM input'!G588","v":16},{"$f":"'PTRM input'!H588","v":15},{"$f":"'PTRM input'!I588","v":10.5},{"$f":"'PTRM input'!J588","v":4},{"$f":"'PTRM input'!K588","v":0.5},{"$f":"'PTRM input'!G632","v":0},{"$f":"'PTRM input'!H632","v":0},{"$f":"'PTRM input'!I632","v":0},{"$f":"'PTRM input'!J632","v":0},{"$f":"'PTRM input'!K632","v":0},{"$f":"'PTRM input'!L588","v":0},{"$f":"'PTRM input'!M588","v":0},{"$f":"'PTRM input'!N588","v":0},{"$f":"'PTRM input'!O588","v":0},{"$f":"'PTRM input'!P588","v":0},{"$f":"'PTRM input'!Q588","v":0},{"$f":"'PTRM input'!M632","v":0},{"$f":"'PTRM input'!N632","v":0},{"$f":"'PTRM input'!O632","v":0},{"$f":"'PTRM input'!P632","v":0},{"$f":"'PTRM input'!Q632","v":0},{"$f":"'PTRM input'!R588","v":0},{"$f":"'PTRM input'!S588","v":0},{"$f":"'PTRM input'!T588","v":0},{"$f":"'PTRM input'!U588","v":0},{"$f":"'PTRM input'!V588","v":0},{"$f":"'PTRM input'!W588","v":0},{"$f":"'PTRM input'!S632","v":0},{"$f":"'PTRM input'!T632","v":0},{"$f":"'PTRM input'!U632","v":0},{"$f":"'PTRM input'!V632","v":0},{"$f":"'PTRM input'!W632","v":0},{"$f":"'PTRM input'!X588","v":0},{"$f":"'PTRM input'!Y588","v":0},{"$f":"'PTRM input'!Z588","v":0},{"$f":"'PTRM input'!AA588","v":0},{"$f":"'PTRM input'!AB588","v":0},{"$f":"'PTRM input'!AC588","v":0},{"$f":"'PTRM input'!Y632","v":0},{"$f":"'PTRM input'!Z632","v":0},{"$f":"'PTRM input'!AA632","v":0},{"$f":"'PTRM input'!AB632","v":0},{"$f":"'PTRM input'!AC632","v":0},{"$f":"'PTRM input'!AD588","v":0},{"$f":"'PTRM input'!AE588","v":0},{"$f":"'PTRM input'!AF588","v":0},{"$f":"'PTRM input'!AG588","v":0},{"$f":"'PTRM input'!AH588","v":0},{"$f":"'PTRM input'!AI588","v":0},{"$f":"'PTRM input'!AE632","v":0},{"$f":"'PTRM input'!AF632","v":0},{"$f":"'PTRM input'!AG632","v":0},{"$f":"'PTRM input'!AH632","v":0},{"$f":"'PTRM input'!AI632","v":0},{"$f":"'PTRM input'!AJ588","v":0},{"$f":"'PTRM input'!AK588","v":0},{"$f":"'PTRM input'!AL588","v":0},{"$f":"'PTRM input'!AM588","v":0},{"$f":"'PTRM input'!AN588","v":0},{"$f":"'PTRM input'!AO588","v":0},{"$f":"'PTRM input'!AK632","v":0},{"$f":"'PTRM input'!AL632","v":0},{"$f":"'PTRM input'!AM632","v":0},{"$f":"'PTRM input'!AN632","v":0},{"$f":"'PTRM input'!AO632","v":0},{"$f":"'PTRM input'!AP588","v":0},{"$f":"'PTRM input'!AQ588","v":0},{"$f":"'PTRM input'!AR588","v":0},{"$f":"'PTRM input'!AS588","v":0},{"$f":"'PTRM input'!AT588","v":0},{"$f":"'PTRM input'!AU588","v":0},{"$f":"'PTRM input'!AQ632","v":0},{"$f":"'PTRM input'!AR632","v":0},{"$f":"'PTRM input'!AS632","v":0},{"$f":"'PTRM input'!AT632","v":0},{"$f":"'PTRM input'!AU632","v":0},{"$f":"'PTRM input'!AV588","v":0},{"$f":"'PTRM input'!AW588","v":0},{"$f":"'PTRM input'!AX588","v":0},{"$f":"'PTRM input'!AY588","v":0},{"$f":"'PTRM input'!AZ588","v":0},{"$f":"'PTRM input'!BA588","v":0},{"$f":"'PTRM input'!AW632","v":0},{"$f":"'PTRM input'!AX632","v":0},{"$f":"'PTRM input'!AY632","v":0},{"$f":"'PTRM input'!AZ632","v":0},{"$f":"'PTRM input'!BA632","v":0},{"$f":"'PTRM input'!BB588","v":0},{"$f":"'PTRM input'!BC588","v":0},{"$f":"'PTRM input'!BD588","v":0},{"$f":"'PTRM input'!BE588","v":0},{"$f":"'PTRM input'!BF588","v":0},{"$f":"'PTRM input'!BG588","v":0},{"$f":"'PTRM input'!BC632","v":0},{"$f":"'PTRM input'!BD632","v":0},{"$f":"'PTRM input'!BE632","v":0},{"$f":"'PTRM input'!BF632","v":0},{"$f":"'PTRM input'!BG632","v":0},{"$f":"'PTRM input'!BH588","v":0},{"$f":"'PTRM input'!BI588","v":0},{"$f":"'PTRM input'!BJ588","v":0},{"$f":"'PTRM input'!BK588","v":0},{"$f":"'PTRM input'!BL588","v":0},{"$f":"'PTRM input'!BM588","v":0},{"$f":"'PTRM input'!BI632","v":0},{"$f":"'PTRM input'!BJ632","v":0},{"$f":"'PTRM input'!BK632","v":0},{"$f":"'PTRM input'!BL632","v":0},{"$f":"'PTRM input'!BM632","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E589","v":"Incandescent 100 watt"},{"$f":"'PTRM input'!F589","v":0},{"$f":"'PTRM input'!G589","v":0},{"$f":"'PTRM input'!H589","v":0},{"$f":"'PTRM input'!I589","v":0},{"$f":"'PTRM input'!J589","v":0},{"$f":"'PTRM input'!K589","v":0},{"$f":"'PTRM input'!G633","v":0},{"$f":"'PTRM input'!H633","v":0},{"$f":"'PTRM input'!I633","v":0},{"$f":"'PTRM input'!J633","v":0},{"$f":"'PTRM input'!K633","v":0},{"$f":"'PTRM input'!L589","v":0},{"$f":"'PTRM input'!M589","v":0},{"$f":"'PTRM input'!N589","v":0},{"$f":"'PTRM input'!O589","v":0},{"$f":"'PTRM input'!P589","v":0},{"$f":"'PTRM input'!Q589","v":0},{"$f":"'PTRM input'!M633","v":0},{"$f":"'PTRM input'!N633","v":0},{"$f":"'PTRM input'!O633","v":0},{"$f":"'PTRM input'!P633","v":0},{"$f":"'PTRM input'!Q633","v":0},{"$f":"'PTRM input'!R589","v":0},{"$f":"'PTRM input'!S589","v":0},{"$f":"'PTRM input'!T589","v":0},{"$f":"'PTRM input'!U589","v":0},{"$f":"'PTRM input'!V589","v":0},{"$f":"'PTRM input'!W589","v":0},{"$f":"'PTRM input'!S633","v":0},{"$f":"'PTRM input'!T633","v":0},{"$f":"'PTRM input'!U633","v":0},{"$f":"'PTRM input'!V633","v":0},{"$f":"'PTRM input'!W633","v":0},{"$f":"'PTRM input'!X589","v":0},{"$f":"'PTRM input'!Y589","v":0},{"$f":"'PTRM input'!Z589","v":0},{"$f":"'PTRM input'!AA589","v":0},{"$f":"'PTRM input'!AB589","v":0},{"$f":"'PTRM input'!AC589","v":0},{"$f":"'PTRM input'!Y633","v":0},{"$f":"'PTRM input'!Z633","v":0},{"$f":"'PTRM input'!AA633","v":0},{"$f":"'PTRM input'!AB633","v":0},{"$f":"'PTRM input'!AC633","v":0},{"$f":"'PTRM input'!AD589","v":0},{"$f":"'PTRM input'!AE589","v":0},{"$f":"'PTRM input'!AF589","v":0},{"$f":"'PTRM input'!AG589","v":0},{"$f":"'PTRM input'!AH589","v":0},{"$f":"'PTRM input'!AI589","v":0},{"$f":"'PTRM input'!AE633","v":0},{"$f":"'PTRM input'!AF633","v":0},{"$f":"'PTRM input'!AG633","v":0},{"$f":"'PTRM input'!AH633","v":0},{"$f":"'PTRM input'!AI633","v":0},{"$f":"'PTRM input'!AJ589","v":0},{"$f":"'PTRM input'!AK589","v":0},{"$f":"'PTRM input'!AL589","v":0},{"$f":"'PTRM input'!AM589","v":0},{"$f":"'PTRM input'!AN589","v":0},{"$f":"'PTRM input'!AO589","v":0},{"$f":"'PTRM input'!AK633","v":0},{"$f":"'PTRM input'!AL633","v":0},{"$f":"'PTRM input'!AM633","v":0},{"$f":"'PTRM input'!AN633","v":0},{"$f":"'PTRM input'!AO633","v":0},{"$f":"'PTRM input'!AP589","v":0},{"$f":"'PTRM input'!AQ589","v":0},{"$f":"'PTRM input'!AR589","v":0},{"$f":"'PTRM input'!AS589","v":0},{"$f":"'PTRM input'!AT589","v":0},{"$f":"'PTRM input'!AU589","v":0},{"$f":"'PTRM input'!AQ633","v":0},{"$f":"'PTRM input'!AR633","v":0},{"$f":"'PTRM input'!AS633","v":0},{"$f":"'PTRM input'!AT633","v":0},{"$f":"'PTRM input'!AU633","v":0},{"$f":"'PTRM input'!AV589","v":0},{"$f":"'PTRM input'!AW589","v":0},{"$f":"'PTRM input'!AX589","v":0},{"$f":"'PTRM input'!AY589","v":0},{"$f":"'PTRM input'!AZ589","v":0},{"$f":"'PTRM input'!BA589","v":0},{"$f":"'PTRM input'!AW633","v":0},{"$f":"'PTRM input'!AX633","v":0},{"$f":"'PTRM input'!AY633","v":0},{"$f":"'PTRM input'!AZ633","v":0},{"$f":"'PTRM input'!BA633","v":0},{"$f":"'PTRM input'!BB589","v":0},{"$f":"'PTRM input'!BC589","v":0},{"$f":"'PTRM input'!BD589","v":0},{"$f":"'PTRM input'!BE589","v":0},{"$f":"'PTRM input'!BF589","v":0},{"$f":"'PTRM input'!BG589","v":0},{"$f":"'PTRM input'!BC633","v":0},{"$f":"'PTRM input'!BD633","v":0},{"$f":"'PTRM input'!BE633","v":0},{"$f":"'PTRM input'!BF633","v":0},{"$f":"'PTRM input'!BG633","v":0},{"$f":"'PTRM input'!BH589","v":0},{"$f":"'PTRM input'!BI589","v":0},{"$f":"'PTRM input'!BJ589","v":0},{"$f":"'PTRM input'!BK589","v":0},{"$f":"'PTRM input'!BL589","v":0},{"$f":"'PTRM input'!BM589","v":0},{"$f":"'PTRM input'!BI633","v":0},{"$f":"'PTRM input'!BJ633","v":0},{"$f":"'PTRM input'!BK633","v":0},{"$f":"'PTRM input'!BL633","v":0},{"$f":"'PTRM input'!BM633","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E590","v":"Incandescent 150 watt"},{"$f":"'PTRM input'!F590","v":0},{"$f":"'PTRM input'!G590","v":0},{"$f":"'PTRM input'!H590","v":0},{"$f":"'PTRM input'!I590","v":0},{"$f":"'PTRM input'!J590","v":0},{"$f":"'PTRM input'!K590","v":0},{"$f":"'PTRM input'!G634","v":0},{"$f":"'PTRM input'!H634","v":0},{"$f":"'PTRM input'!I634","v":0},{"$f":"'PTRM input'!J634","v":0},{"$f":"'PTRM input'!K634","v":0},{"$f":"'PTRM input'!L590","v":0},{"$f":"'PTRM input'!M590","v":0},{"$f":"'PTRM input'!N590","v":0},{"$f":"'PTRM input'!O590","v":0},{"$f":"'PTRM input'!P590","v":0},{"$f":"'PTRM input'!Q590","v":0},{"$f":"'PTRM input'!M634","v":0},{"$f":"'PTRM input'!N634","v":0},{"$f":"'PTRM input'!O634","v":0},{"$f":"'PTRM input'!P634","v":0},{"$f":"'PTRM input'!Q634","v":0},{"$f":"'PTRM input'!R590","v":0},{"$f":"'PTRM input'!S590","v":0},{"$f":"'PTRM input'!T590","v":0},{"$f":"'PTRM input'!U590","v":0},{"$f":"'PTRM input'!V590","v":0},{"$f":"'PTRM input'!W590","v":0},{"$f":"'PTRM input'!S634","v":0},{"$f":"'PTRM input'!T634","v":0},{"$f":"'PTRM input'!U634","v":0},{"$f":"'PTRM input'!V634","v":0},{"$f":"'PTRM input'!W634","v":0},{"$f":"'PTRM input'!X590","v":0},{"$f":"'PTRM input'!Y590","v":0},{"$f":"'PTRM input'!Z590","v":0},{"$f":"'PTRM input'!AA590","v":0},{"$f":"'PTRM input'!AB590","v":0},{"$f":"'PTRM input'!AC590","v":0},{"$f":"'PTRM input'!Y634","v":0},{"$f":"'PTRM input'!Z634","v":0},{"$f":"'PTRM input'!AA634","v":0},{"$f":"'PTRM input'!AB634","v":0},{"$f":"'PTRM input'!AC634","v":0},{"$f":"'PTRM input'!AD590","v":0},{"$f":"'PTRM input'!AE590","v":0},{"$f":"'PTRM input'!AF590","v":0},{"$f":"'PTRM input'!AG590","v":0},{"$f":"'PTRM input'!AH590","v":0},{"$f":"'PTRM input'!AI590","v":0},{"$f":"'PTRM input'!AE634","v":0},{"$f":"'PTRM input'!AF634","v":0},{"$f":"'PTRM input'!AG634","v":0},{"$f":"'PTRM input'!AH634","v":0},{"$f":"'PTRM input'!AI634","v":0},{"$f":"'PTRM input'!AJ590","v":0},{"$f":"'PTRM input'!AK590","v":0},{"$f":"'PTRM input'!AL590","v":0},{"$f":"'PTRM input'!AM590","v":0},{"$f":"'PTRM input'!AN590","v":0},{"$f":"'PTRM input'!AO590","v":0},{"$f":"'PTRM input'!AK634","v":0},{"$f":"'PTRM input'!AL634","v":0},{"$f":"'PTRM input'!AM634","v":0},{"$f":"'PTRM input'!AN634","v":0},{"$f":"'PTRM input'!AO634","v":0},{"$f":"'PTRM input'!AP590","v":0},{"$f":"'PTRM input'!AQ590","v":0},{"$f":"'PTRM input'!AR590","v":0},{"$f":"'PTRM input'!AS590","v":0},{"$f":"'PTRM input'!AT590","v":0},{"$f":"'PTRM input'!AU590","v":0},{"$f":"'PTRM input'!AQ634","v":0},{"$f":"'PTRM input'!AR634","v":0},{"$f":"'PTRM input'!AS634","v":0},{"$f":"'PTRM input'!AT634","v":0},{"$f":"'PTRM input'!AU634","v":0},{"$f":"'PTRM input'!AV590","v":0},{"$f":"'PTRM input'!AW590","v":0},{"$f":"'PTRM input'!AX590","v":0},{"$f":"'PTRM input'!AY590","v":0},{"$f":"'PTRM input'!AZ590","v":0},{"$f":"'PTRM input'!BA590","v":0},{"$f":"'PTRM input'!AW634","v":0},{"$f":"'PTRM input'!AX634","v":0},{"$f":"'PTRM input'!AY634","v":0},{"$f":"'PTRM input'!AZ634","v":0},{"$f":"'PTRM input'!BA634","v":0},{"$f":"'PTRM input'!BB590","v":0},{"$f":"'PTRM input'!BC590","v":0},{"$f":"'PTRM input'!BD590","v":0},{"$f":"'PTRM input'!BE590","v":0},{"$f":"'PTRM input'!BF590","v":0},{"$f":"'PTRM input'!BG590","v":0},{"$f":"'PTRM input'!BC634","v":0},{"$f":"'PTRM input'!BD634","v":0},{"$f":"'PTRM input'!BE634","v":0},{"$f":"'PTRM input'!BF634","v":0},{"$f":"'PTRM input'!BG634","v":0},{"$f":"'PTRM input'!BH590","v":0},{"$f":"'PTRM input'!BI590","v":0},{"$f":"'PTRM input'!BJ590","v":0},{"$f":"'PTRM input'!BK590","v":0},{"$f":"'PTRM input'!BL590","v":0},{"$f":"'PTRM input'!BM590","v":0},{"$f":"'PTRM input'!BI634","v":0},{"$f":"'PTRM input'!BJ634","v":0},{"$f":"'PTRM input'!BK634","v":0},{"$f":"'PTRM input'!BL634","v":0},{"$f":"'PTRM input'!BM634","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E591","v":"T5 2X14W"},{"$f":"'PTRM input'!F591","v":23728},{"$f":"'PTRM input'!G591","v":22647.50482230683},{"$f":"'PTRM input'!H591","v":18180.578093849403},{"$f":"'PTRM input'!I591","v":9945.5428682798884},{"$f":"'PTRM input'!J591","v":2551.3707442388891},{"$f":"'PTRM input'!K591","v":2.9011475015759061},{"$f":"'PTRM input'!G635","v":0},{"$f":"'PTRM input'!H635","v":0},{"$f":"'PTRM input'!I635","v":0},{"$f":"'PTRM input'!J635","v":0},{"$f":"'PTRM input'!K635","v":0},{"$f":"'PTRM input'!L591","v":0},{"$f":"'PTRM input'!M591","v":0},{"$f":"'PTRM input'!N591","v":0},{"$f":"'PTRM input'!O591","v":0},{"$f":"'PTRM input'!P591","v":0},{"$f":"'PTRM input'!Q591","v":0},{"$f":"'PTRM input'!M635","v":0},{"$f":"'PTRM input'!N635","v":0},{"$f":"'PTRM input'!O635","v":0},{"$f":"'PTRM input'!P635","v":0},{"$f":"'PTRM input'!Q635","v":0},{"$f":"'PTRM input'!R591","v":0},{"$f":"'PTRM input'!S591","v":0},{"$f":"'PTRM input'!T591","v":0},{"$f":"'PTRM input'!U591","v":0},{"$f":"'PTRM input'!V591","v":0},{"$f":"'PTRM input'!W591","v":0},{"$f":"'PTRM input'!S635","v":0},{"$f":"'PTRM input'!T635","v":0},{"$f":"'PTRM input'!U635","v":0},{"$f":"'PTRM input'!V635","v":0},{"$f":"'PTRM input'!W635","v":0},{"$f":"'PTRM input'!X591","v":0},{"$f":"'PTRM input'!Y591","v":0},{"$f":"'PTRM input'!Z591","v":0},{"$f":"'PTRM input'!AA591","v":0},{"$f":"'PTRM input'!AB591","v":0},{"$f":"'PTRM input'!AC591","v":0},{"$f":"'PTRM input'!Y635","v":0},{"$f":"'PTRM input'!Z635","v":0},{"$f":"'PTRM input'!AA635","v":0},{"$f":"'PTRM input'!AB635","v":0},{"$f":"'PTRM input'!AC635","v":0},{"$f":"'PTRM input'!AD591","v":0},{"$f":"'PTRM input'!AE591","v":0},{"$f":"'PTRM input'!AF591","v":0},{"$f":"'PTRM input'!AG591","v":0},{"$f":"'PTRM input'!AH591","v":0},{"$f":"'PTRM input'!AI591","v":0},{"$f":"'PTRM input'!AE635","v":0},{"$f":"'PTRM input'!AF635","v":0},{"$f":"'PTRM input'!AG635","v":0},{"$f":"'PTRM input'!AH635","v":0},{"$f":"'PTRM input'!AI635","v":0},{"$f":"'PTRM input'!AJ591","v":0},{"$f":"'PTRM input'!AK591","v":0},{"$f":"'PTRM input'!AL591","v":0},{"$f":"'PTRM input'!AM591","v":0},{"$f":"'PTRM input'!AN591","v":0},{"$f":"'PTRM input'!AO591","v":0},{"$f":"'PTRM input'!AK635","v":0},{"$f":"'PTRM input'!AL635","v":0},{"$f":"'PTRM input'!AM635","v":0},{"$f":"'PTRM input'!AN635","v":0},{"$f":"'PTRM input'!AO635","v":0},{"$f":"'PTRM input'!AP591","v":0},{"$f":"'PTRM input'!AQ591","v":0},{"$f":"'PTRM input'!AR591","v":0},{"$f":"'PTRM input'!AS591","v":0},{"$f":"'PTRM input'!AT591","v":0},{"$f":"'PTRM input'!AU591","v":0},{"$f":"'PTRM input'!AQ635","v":0},{"$f":"'PTRM input'!AR635","v":0},{"$f":"'PTRM input'!AS635","v":0},{"$f":"'PTRM input'!AT635","v":0},{"$f":"'PTRM input'!AU635","v":0},{"$f":"'PTRM input'!AV591","v":0},{"$f":"'PTRM input'!AW591","v":0},{"$f":"'PTRM input'!AX591","v":0},{"$f":"'PTRM input'!AY591","v":0},{"$f":"'PTRM input'!AZ591","v":0},{"$f":"'PTRM input'!BA591","v":0},{"$f":"'PTRM input'!AW635","v":0},{"$f":"'PTRM input'!AX635","v":0},{"$f":"'PTRM input'!AY635","v":0},{"$f":"'PTRM input'!AZ635","v":0},{"$f":"'PTRM input'!BA635","v":0},{"$f":"'PTRM input'!BB591","v":0},{"$f":"'PTRM input'!BC591","v":0},{"$f":"'PTRM input'!BD591","v":0},{"$f":"'PTRM input'!BE591","v":0},{"$f":"'PTRM input'!BF591","v":0},{"$f":"'PTRM input'!BG591","v":0},{"$f":"'PTRM input'!BC635","v":0},{"$f":"'PTRM input'!BD635","v":0},{"$f":"'PTRM input'!BE635","v":0},{"$f":"'PTRM input'!BF635","v":0},{"$f":"'PTRM input'!BG635","v":0},{"$f":"'PTRM input'!BH591","v":0},{"$f":"'PTRM input'!BI591","v":0},{"$f":"'PTRM input'!BJ591","v":0},{"$f":"'PTRM input'!BK591","v":0},{"$f":"'PTRM input'!BL591","v":0},{"$f":"'PTRM input'!BM591","v":0},{"$f":"'PTRM input'!BI635","v":0},{"$f":"'PTRM input'!BJ635","v":0},{"$f":"'PTRM input'!BK635","v":0},{"$f":"'PTRM input'!BL635","v":0},{"$f":"'PTRM input'!BM635","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E592","v":"T5 (2x24W)"},{"$f":"'PTRM input'!F592","v":729},{"$f":"'PTRM input'!G592","v":695.80373463678688},{"$f":"'PTRM input'!H592","v":514.76153407013715},{"$f":"'PTRM input'!I592","v":217.86186422991364},{"$f":"'PTRM input'!J592","v":34.404064796563347},{"$f":"'PTRM input'!K592","v":-5.6843418860808015E-14},{"$f":"'PTRM input'!G636","v":0},{"$f":"'PTRM input'!H636","v":0},{"$f":"'PTRM input'!I636","v":0},{"$f":"'PTRM input'!J636","v":0},{"$f":"'PTRM input'!K636","v":0},{"$f":"'PTRM input'!L592","v":0},{"$f":"'PTRM input'!M592","v":0},{"$f":"'PTRM input'!N592","v":0},{"$f":"'PTRM input'!O592","v":0},{"$f":"'PTRM input'!P592","v":0},{"$f":"'PTRM input'!Q592","v":0},{"$f":"'PTRM input'!M636","v":0},{"$f":"'PTRM input'!N636","v":0},{"$f":"'PTRM input'!O636","v":0},{"$f":"'PTRM input'!P636","v":0},{"$f":"'PTRM input'!Q636","v":0},{"$f":"'PTRM input'!R592","v":0},{"$f":"'PTRM input'!S592","v":0},{"$f":"'PTRM input'!T592","v":0},{"$f":"'PTRM input'!U592","v":0},{"$f":"'PTRM input'!V592","v":0},{"$f":"'PTRM input'!W592","v":0},{"$f":"'PTRM input'!S636","v":0},{"$f":"'PTRM input'!T636","v":0},{"$f":"'PTRM input'!U636","v":0},{"$f":"'PTRM input'!V636","v":0},{"$f":"'PTRM input'!W636","v":0},{"$f":"'PTRM input'!X592","v":0},{"$f":"'PTRM input'!Y592","v":0},{"$f":"'PTRM input'!Z592","v":0},{"$f":"'PTRM input'!AA592","v":0},{"$f":"'PTRM input'!AB592","v":0},{"$f":"'PTRM input'!AC592","v":0},{"$f":"'PTRM input'!Y636","v":0},{"$f":"'PTRM input'!Z636","v":0},{"$f":"'PTRM input'!AA636","v":0},{"$f":"'PTRM input'!AB636","v":0},{"$f":"'PTRM input'!AC636","v":0},{"$f":"'PTRM input'!AD592","v":0},{"$f":"'PTRM input'!AE592","v":0},{"$f":"'PTRM input'!AF592","v":0},{"$f":"'PTRM input'!AG592","v":0},{"$f":"'PTRM input'!AH592","v":0},{"$f":"'PTRM input'!AI592","v":0},{"$f":"'PTRM input'!AE636","v":0},{"$f":"'PTRM input'!AF636","v":0},{"$f":"'PTRM input'!AG636","v":0},{"$f":"'PTRM input'!AH636","v":0},{"$f":"'PTRM input'!AI636","v":0},{"$f":"'PTRM input'!AJ592","v":0},{"$f":"'PTRM input'!AK592","v":0},{"$f":"'PTRM input'!AL592","v":0},{"$f":"'PTRM input'!AM592","v":0},{"$f":"'PTRM input'!AN592","v":0},{"$f":"'PTRM input'!AO592","v":0},{"$f":"'PTRM input'!AK636","v":0},{"$f":"'PTRM input'!AL636","v":0},{"$f":"'PTRM input'!AM636","v":0},{"$f":"'PTRM input'!AN636","v":0},{"$f":"'PTRM input'!AO636","v":0},{"$f":"'PTRM input'!AP592","v":0},{"$f":"'PTRM input'!AQ592","v":0},{"$f":"'PTRM input'!AR592","v":0},{"$f":"'PTRM input'!AS592","v":0},{"$f":"'PTRM input'!AT592","v":0},{"$f":"'PTRM input'!AU592","v":0},{"$f":"'PTRM input'!AQ636","v":0},{"$f":"'PTRM input'!AR636","v":0},{"$f":"'PTRM input'!AS636","v":0},{"$f":"'PTRM input'!AT636","v":0},{"$f":"'PTRM input'!AU636","v":0},{"$f":"'PTRM input'!AV592","v":0},{"$f":"'PTRM input'!AW592","v":0},{"$f":"'PTRM input'!AX592","v":0},{"$f":"'PTRM input'!AY592","v":0},{"$f":"'PTRM input'!AZ592","v":0},{"$f":"'PTRM input'!BA592","v":0},{"$f":"'PTRM input'!AW636","v":0},{"$f":"'PTRM input'!AX636","v":0},{"$f":"'PTRM input'!AY636","v":0},{"$f":"'PTRM input'!AZ636","v":0},{"$f":"'PTRM input'!BA636","v":0},{"$f":"'PTRM input'!BB592","v":0},{"$f":"'PTRM input'!BC592","v":0},{"$f":"'PTRM input'!BD592","v":0},{"$f":"'PTRM input'!BE592","v":0},{"$f":"'PTRM input'!BF592","v":0},{"$f":"'PTRM input'!BG592","v":0},{"$f":"'PTRM input'!BC636","v":0},{"$f":"'PTRM input'!BD636","v":0},{"$f":"'PTRM input'!BE636","v":0},{"$f":"'PTRM input'!BF636","v":0},{"$f":"'PTRM input'!BG636","v":0},{"$f":"'PTRM input'!BH592","v":0},{"$f":"'PTRM input'!BI592","v":0},{"$f":"'PTRM input'!BJ592","v":0},{"$f":"'PTRM input'!BK592","v":0},{"$f":"'PTRM input'!BL592","v":0},{"$f":"'PTRM input'!BM592","v":0},{"$f":"'PTRM input'!BI636","v":0},{"$f":"'PTRM input'!BJ636","v":0},{"$f":"'PTRM input'!BK636","v":0},{"$f":"'PTRM input'!BL636","v":0},{"$f":"'PTRM input'!BM636","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E593","v":"LED 18W (incl. other standard Category P LED variants)"},{"$f":"'PTRM input'!F593","v":13224.7323},{"$f":"'PTRM input'!G593","v":14357.2677},{"$f":"'PTRM input'!H593","v":19993.81459253699},{"$f":"'PTRM input'!I593","v":29640.401638676914},{"$f":"'PTRM input'!J593","v":38904.711209540692},{"$f":"'PTRM input'!K593","v":43221.131437835124},{"$f":"'PTRM input'!G637","v":0},{"$f":"'PTRM input'!H637","v":0},{"$f":"'PTRM input'!I637","v":0},{"$f":"'PTRM input'!J637","v":0},{"$f":"'PTRM input'!K637","v":0},{"$f":"'PTRM input'!L593","v":0},{"$f":"'PTRM input'!M593","v":0},{"$f":"'PTRM input'!N593","v":0},{"$f":"'PTRM input'!O593","v":0},{"$f":"'PTRM input'!P593","v":0},{"$f":"'PTRM input'!Q593","v":0},{"$f":"'PTRM input'!M637","v":0},{"$f":"'PTRM input'!N637","v":0},{"$f":"'PTRM input'!O637","v":0},{"$f":"'PTRM input'!P637","v":0},{"$f":"'PTRM input'!Q637","v":0},{"$f":"'PTRM input'!R593","v":0},{"$f":"'PTRM input'!S593","v":0},{"$f":"'PTRM input'!T593","v":0},{"$f":"'PTRM input'!U593","v":0},{"$f":"'PTRM input'!V593","v":0},{"$f":"'PTRM input'!W593","v":0},{"$f":"'PTRM input'!S637","v":0},{"$f":"'PTRM input'!T637","v":0},{"$f":"'PTRM input'!U637","v":0},{"$f":"'PTRM input'!V637","v":0},{"$f":"'PTRM input'!W637","v":0},{"$f":"'PTRM input'!X593","v":0},{"$f":"'PTRM input'!Y593","v":0},{"$f":"'PTRM input'!Z593","v":0},{"$f":"'PTRM input'!AA593","v":0},{"$f":"'PTRM input'!AB593","v":0},{"$f":"'PTRM input'!AC593","v":0},{"$f":"'PTRM input'!Y637","v":0},{"$f":"'PTRM input'!Z637","v":0},{"$f":"'PTRM input'!AA637","v":0},{"$f":"'PTRM input'!AB637","v":0},{"$f":"'PTRM input'!AC637","v":0},{"$f":"'PTRM input'!AD593","v":0},{"$f":"'PTRM input'!AE593","v":0},{"$f":"'PTRM input'!AF593","v":0},{"$f":"'PTRM input'!AG593","v":0},{"$f":"'PTRM input'!AH593","v":0},{"$f":"'PTRM input'!AI593","v":0},{"$f":"'PTRM input'!AE637","v":0},{"$f":"'PTRM input'!AF637","v":0},{"$f":"'PTRM input'!AG637","v":0},{"$f":"'PTRM input'!AH637","v":0},{"$f":"'PTRM input'!AI637","v":0},{"$f":"'PTRM input'!AJ593","v":0},{"$f":"'PTRM input'!AK593","v":0},{"$f":"'PTRM input'!AL593","v":0},{"$f":"'PTRM input'!AM593","v":0},{"$f":"'PTRM input'!AN593","v":0},{"$f":"'PTRM input'!AO593","v":0},{"$f":"'PTRM input'!AK637","v":0},{"$f":"'PTRM input'!AL637","v":0},{"$f":"'PTRM input'!AM637","v":0},{"$f":"'PTRM input'!AN637","v":0},{"$f":"'PTRM input'!AO637","v":0},{"$f":"'PTRM input'!AP593","v":0},{"$f":"'PTRM input'!AQ593","v":0},{"$f":"'PTRM input'!AR593","v":0},{"$f":"'PTRM input'!AS593","v":0},{"$f":"'PTRM input'!AT593","v":0},{"$f":"'PTRM input'!AU593","v":0},{"$f":"'PTRM input'!AQ637","v":0},{"$f":"'PTRM input'!AR637","v":0},{"$f":"'PTRM input'!AS637","v":0},{"$f":"'PTRM input'!AT637","v":0},{"$f":"'PTRM input'!AU637","v":0},{"$f":"'PTRM input'!AV593","v":0},{"$f":"'PTRM input'!AW593","v":0},{"$f":"'PTRM input'!AX593","v":0},{"$f":"'PTRM input'!AY593","v":0},{"$f":"'PTRM input'!AZ593","v":0},{"$f":"'PTRM input'!BA593","v":0},{"$f":"'PTRM input'!AW637","v":0},{"$f":"'PTRM input'!AX637","v":0},{"$f":"'PTRM input'!AY637","v":0},{"$f":"'PTRM input'!AZ637","v":0},{"$f":"'PTRM input'!BA637","v":0},{"$f":"'PTRM input'!BB593","v":0},{"$f":"'PTRM input'!BC593","v":0},{"$f":"'PTRM input'!BD593","v":0},{"$f":"'PTRM input'!BE593","v":0},{"$f":"'PTRM input'!BF593","v":0},{"$f":"'PTRM input'!BG593","v":0},{"$f":"'PTRM input'!BC637","v":0},{"$f":"'PTRM input'!BD637","v":0},{"$f":"'PTRM input'!BE637","v":0},{"$f":"'PTRM input'!BF637","v":0},{"$f":"'PTRM input'!BG637","v":0},{"$f":"'PTRM input'!BH593","v":0},{"$f":"'PTRM input'!BI593","v":0},{"$f":"'PTRM input'!BJ593","v":0},{"$f":"'PTRM input'!BK593","v":0},{"$f":"'PTRM input'!BL593","v":0},{"$f":"'PTRM input'!BM593","v":0},{"$f":"'PTRM input'!BI637","v":0},{"$f":"'PTRM input'!BJ637","v":0},{"$f":"'PTRM input'!BK637","v":0},{"$f":"'PTRM input'!BL637","v":0},{"$f":"'PTRM input'!BM637","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E594","v":"Compact Fluoro 32W"},{"$f":"'PTRM input'!F594","v":195},{"$f":"'PTRM input'!G594","v":186.12034054070432},{"$f":"'PTRM input'!H594","v":155.59876425744409},{"$f":"'PTRM input'!I594","v":112.50693781860647},{"$f":"'PTRM input'!J594","v":63.948945027697903},{"$f":"'PTRM input'!K594","v":18.420430925831209},{"$f":"'PTRM input'!G638","v":0},{"$f":"'PTRM input'!H638","v":0},{"$f":"'PTRM input'!I638","v":0},{"$f":"'PTRM input'!J638","v":0},{"$f":"'PTRM input'!K638","v":0},{"$f":"'PTRM input'!L594","v":0},{"$f":"'PTRM input'!M594","v":0},{"$f":"'PTRM input'!N594","v":0},{"$f":"'PTRM input'!O594","v":0},{"$f":"'PTRM input'!P594","v":0},{"$f":"'PTRM input'!Q594","v":0},{"$f":"'PTRM input'!M638","v":0},{"$f":"'PTRM input'!N638","v":0},{"$f":"'PTRM input'!O638","v":0},{"$f":"'PTRM input'!P638","v":0},{"$f":"'PTRM input'!Q638","v":0},{"$f":"'PTRM input'!R594","v":0},{"$f":"'PTRM input'!S594","v":0},{"$f":"'PTRM input'!T594","v":0},{"$f":"'PTRM input'!U594","v":0},{"$f":"'PTRM input'!V594","v":0},{"$f":"'PTRM input'!W594","v":0},{"$f":"'PTRM input'!S638","v":0},{"$f":"'PTRM input'!T638","v":0},{"$f":"'PTRM input'!U638","v":0},{"$f":"'PTRM input'!V638","v":0},{"$f":"'PTRM input'!W638","v":0},{"$f":"'PTRM input'!X594","v":0},{"$f":"'PTRM input'!Y594","v":0},{"$f":"'PTRM input'!Z594","v":0},{"$f":"'PTRM input'!AA594","v":0},{"$f":"'PTRM input'!AB594","v":0},{"$f":"'PTRM input'!AC594","v":0},{"$f":"'PTRM input'!Y638","v":0},{"$f":"'PTRM input'!Z638","v":0},{"$f":"'PTRM input'!AA638","v":0},{"$f":"'PTRM input'!AB638","v":0},{"$f":"'PTRM input'!AC638","v":0},{"$f":"'PTRM input'!AD594","v":0},{"$f":"'PTRM input'!AE594","v":0},{"$f":"'PTRM input'!AF594","v":0},{"$f":"'PTRM input'!AG594","v":0},{"$f":"'PTRM input'!AH594","v":0},{"$f":"'PTRM input'!AI594","v":0},{"$f":"'PTRM input'!AE638","v":0},{"$f":"'PTRM input'!AF638","v":0},{"$f":"'PTRM input'!AG638","v":0},{"$f":"'PTRM input'!AH638","v":0},{"$f":"'PTRM input'!AI638","v":0},{"$f":"'PTRM input'!AJ594","v":0},{"$f":"'PTRM input'!AK594","v":0},{"$f":"'PTRM input'!AL594","v":0},{"$f":"'PTRM input'!AM594","v":0},{"$f":"'PTRM input'!AN594","v":0},{"$f":"'PTRM input'!AO594","v":0},{"$f":"'PTRM input'!AK638","v":0},{"$f":"'PTRM input'!AL638","v":0},{"$f":"'PTRM input'!AM638","v":0},{"$f":"'PTRM input'!AN638","v":0},{"$f":"'PTRM input'!AO638","v":0},{"$f":"'PTRM input'!AP594","v":0},{"$f":"'PTRM input'!AQ594","v":0},{"$f":"'PTRM input'!AR594","v":0},{"$f":"'PTRM input'!AS594","v":0},{"$f":"'PTRM input'!AT594","v":0},{"$f":"'PTRM input'!AU594","v":0},{"$f":"'PTRM input'!AQ638","v":0},{"$f":"'PTRM input'!AR638","v":0},{"$f":"'PTRM input'!AS638","v":0},{"$f":"'PTRM input'!AT638","v":0},{"$f":"'PTRM input'!AU638","v":0},{"$f":"'PTRM input'!AV594","v":0},{"$f":"'PTRM input'!AW594","v":0},{"$f":"'PTRM input'!AX594","v":0},{"$f":"'PTRM input'!AY594","v":0},{"$f":"'PTRM input'!AZ594","v":0},{"$f":"'PTRM input'!BA594","v":0},{"$f":"'PTRM input'!AW638","v":0},{"$f":"'PTRM input'!AX638","v":0},{"$f":"'PTRM input'!AY638","v":0},{"$f":"'PTRM input'!AZ638","v":0},{"$f":"'PTRM input'!BA638","v":0},{"$f":"'PTRM input'!BB594","v":0},{"$f":"'PTRM input'!BC594","v":0},{"$f":"'PTRM input'!BD594","v":0},{"$f":"'PTRM input'!BE594","v":0},{"$f":"'PTRM input'!BF594","v":0},{"$f":"'PTRM input'!BG594","v":0},{"$f":"'PTRM input'!BC638","v":0},{"$f":"'PTRM input'!BD638","v":0},{"$f":"'PTRM input'!BE638","v":0},{"$f":"'PTRM input'!BF638","v":0},{"$f":"'PTRM input'!BG638","v":0},{"$f":"'PTRM input'!BH594","v":0},{"$f":"'PTRM input'!BI594","v":0},{"$f":"'PTRM input'!BJ594","v":0},{"$f":"'PTRM input'!BK594","v":0},{"$f":"'PTRM input'!BL594","v":0},{"$f":"'PTRM input'!BM594","v":0},{"$f":"'PTRM input'!BI638","v":0},{"$f":"'PTRM input'!BJ638","v":0},{"$f":"'PTRM input'!BK638","v":0},{"$f":"'PTRM input'!BL638","v":0},{"$f":"'PTRM input'!BM638","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E595","v":"Compact Fluoro 42W"},{"$f":"'PTRM input'!F595","v":242},{"$f":"'PTRM input'!G595","v":230.98011492743817},{"$f":"'PTRM input'!H595","v":198.42769718103318},{"$f":"'PTRM input'!I595","v":127.41504957975187},{"$f":"'PTRM input'!J595","v":38.96746732615685},{"$f":"'PTRM input'!K595","v":0},{"$f":"'PTRM input'!G639","v":0},{"$f":"'PTRM input'!H639","v":0},{"$f":"'PTRM input'!I639","v":0},{"$f":"'PTRM input'!J639","v":0},{"$f":"'PTRM input'!K639","v":0},{"$f":"'PTRM input'!L595","v":0},{"$f":"'PTRM input'!M595","v":0},{"$f":"'PTRM input'!N595","v":0},{"$f":"'PTRM input'!O595","v":0},{"$f":"'PTRM input'!P595","v":0},{"$f":"'PTRM input'!Q595","v":0},{"$f":"'PTRM input'!M639","v":0},{"$f":"'PTRM input'!N639","v":0},{"$f":"'PTRM input'!O639","v":0},{"$f":"'PTRM input'!P639","v":0},{"$f":"'PTRM input'!Q639","v":0},{"$f":"'PTRM input'!R595","v":0},{"$f":"'PTRM input'!S595","v":0},{"$f":"'PTRM input'!T595","v":0},{"$f":"'PTRM input'!U595","v":0},{"$f":"'PTRM input'!V595","v":0},{"$f":"'PTRM input'!W595","v":0},{"$f":"'PTRM input'!S639","v":0},{"$f":"'PTRM input'!T639","v":0},{"$f":"'PTRM input'!U639","v":0},{"$f":"'PTRM input'!V639","v":0},{"$f":"'PTRM input'!W639","v":0},{"$f":"'PTRM input'!X595","v":0},{"$f":"'PTRM input'!Y595","v":0},{"$f":"'PTRM input'!Z595","v":0},{"$f":"'PTRM input'!AA595","v":0},{"$f":"'PTRM input'!AB595","v":0},{"$f":"'PTRM input'!AC595","v":0},{"$f":"'PTRM input'!Y639","v":0},{"$f":"'PTRM input'!Z639","v":0},{"$f":"'PTRM input'!AA639","v":0},{"$f":"'PTRM input'!AB639","v":0},{"$f":"'PTRM input'!AC639","v":0},{"$f":"'PTRM input'!AD595","v":0},{"$f":"'PTRM input'!AE595","v":0},{"$f":"'PTRM input'!AF595","v":0},{"$f":"'PTRM input'!AG595","v":0},{"$f":"'PTRM input'!AH595","v":0},{"$f":"'PTRM input'!AI595","v":0},{"$f":"'PTRM input'!AE639","v":0},{"$f":"'PTRM input'!AF639","v":0},{"$f":"'PTRM input'!AG639","v":0},{"$f":"'PTRM input'!AH639","v":0},{"$f":"'PTRM input'!AI639","v":0},{"$f":"'PTRM input'!AJ595","v":0},{"$f":"'PTRM input'!AK595","v":0},{"$f":"'PTRM input'!AL595","v":0},{"$f":"'PTRM input'!AM595","v":0},{"$f":"'PTRM input'!AN595","v":0},{"$f":"'PTRM input'!AO595","v":0},{"$f":"'PTRM input'!AK639","v":0},{"$f":"'PTRM input'!AL639","v":0},{"$f":"'PTRM input'!AM639","v":0},{"$f":"'PTRM input'!AN639","v":0},{"$f":"'PTRM input'!AO639","v":0},{"$f":"'PTRM input'!AP595","v":0},{"$f":"'PTRM input'!AQ595","v":0},{"$f":"'PTRM input'!AR595","v":0},{"$f":"'PTRM input'!AS595","v":0},{"$f":"'PTRM input'!AT595","v":0},{"$f":"'PTRM input'!AU595","v":0},{"$f":"'PTRM input'!AQ639","v":0},{"$f":"'PTRM input'!AR639","v":0},{"$f":"'PTRM input'!AS639","v":0},{"$f":"'PTRM input'!AT639","v":0},{"$f":"'PTRM input'!AU639","v":0},{"$f":"'PTRM input'!AV595","v":0},{"$f":"'PTRM input'!AW595","v":0},{"$f":"'PTRM input'!AX595","v":0},{"$f":"'PTRM input'!AY595","v":0},{"$f":"'PTRM input'!AZ595","v":0},{"$f":"'PTRM input'!BA595","v":0},{"$f":"'PTRM input'!AW639","v":0},{"$f":"'PTRM input'!AX639","v":0},{"$f":"'PTRM input'!AY639","v":0},{"$f":"'PTRM input'!AZ639","v":0},{"$f":"'PTRM input'!BA639","v":0},{"$f":"'PTRM input'!BB595","v":0},{"$f":"'PTRM input'!BC595","v":0},{"$f":"'PTRM input'!BD595","v":0},{"$f":"'PTRM input'!BE595","v":0},{"$f":"'PTRM input'!BF595","v":0},{"$f":"'PTRM input'!BG595","v":0},{"$f":"'PTRM input'!BC639","v":0},{"$f":"'PTRM input'!BD639","v":0},{"$f":"'PTRM input'!BE639","v":0},{"$f":"'PTRM input'!BF639","v":0},{"$f":"'PTRM input'!BG639","v":0},{"$f":"'PTRM input'!BH595","v":0},{"$f":"'PTRM input'!BI595","v":0},{"$f":"'PTRM input'!BJ595","v":0},{"$f":"'PTRM input'!BK595","v":0},{"$f":"'PTRM input'!BL595","v":0},{"$f":"'PTRM input'!BM595","v":0},{"$f":"'PTRM input'!BI639","v":0},{"$f":"'PTRM input'!BJ639","v":0},{"$f":"'PTRM input'!BK639","v":0},{"$f":"'PTRM input'!BL639","v":0},{"$f":"'PTRM input'!BM639","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E596","v":"LED 70W"},{"$f":"'PTRM input'!F596","v":3009},{"$f":"'PTRM input'!G596","v":3164.952774796875},{"$f":"'PTRM input'!H596","v":3994.6403683726789},{"$f":"'PTRM input'!I596","v":6489.7399406517161},{"$f":"'PTRM input'!J596","v":11504.256144156159},{"$f":"'PTRM input'!K596","v":17125.906495459865},{"$f":"'PTRM input'!G640","v":0},{"$f":"'PTRM input'!H640","v":0},{"$f":"'PTRM input'!I640","v":0},{"$f":"'PTRM input'!J640","v":0},{"$f":"'PTRM input'!K640","v":0},{"$f":"'PTRM input'!L596","v":0},{"$f":"'PTRM input'!M596","v":0},{"$f":"'PTRM input'!N596","v":0},{"$f":"'PTRM input'!O596","v":0},{"$f":"'PTRM input'!P596","v":0},{"$f":"'PTRM input'!Q596","v":0},{"$f":"'PTRM input'!M640","v":0},{"$f":"'PTRM input'!N640","v":0},{"$f":"'PTRM input'!O640","v":0},{"$f":"'PTRM input'!P640","v":0},{"$f":"'PTRM input'!Q640","v":0},{"$f":"'PTRM input'!R596","v":0},{"$f":"'PTRM input'!S596","v":0},{"$f":"'PTRM input'!T596","v":0},{"$f":"'PTRM input'!U596","v":0},{"$f":"'PTRM input'!V596","v":0},{"$f":"'PTRM input'!W596","v":0},{"$f":"'PTRM input'!S640","v":0},{"$f":"'PTRM input'!T640","v":0},{"$f":"'PTRM input'!U640","v":0},{"$f":"'PTRM input'!V640","v":0},{"$f":"'PTRM input'!W640","v":0},{"$f":"'PTRM input'!X596","v":0},{"$f":"'PTRM input'!Y596","v":0},{"$f":"'PTRM input'!Z596","v":0},{"$f":"'PTRM input'!AA596","v":0},{"$f":"'PTRM input'!AB596","v":0},{"$f":"'PTRM input'!AC596","v":0},{"$f":"'PTRM input'!Y640","v":0},{"$f":"'PTRM input'!Z640","v":0},{"$f":"'PTRM input'!AA640","v":0},{"$f":"'PTRM input'!AB640","v":0},{"$f":"'PTRM input'!AC640","v":0},{"$f":"'PTRM input'!AD596","v":0},{"$f":"'PTRM input'!AE596","v":0},{"$f":"'PTRM input'!AF596","v":0},{"$f":"'PTRM input'!AG596","v":0},{"$f":"'PTRM input'!AH596","v":0},{"$f":"'PTRM input'!AI596","v":0},{"$f":"'PTRM input'!AE640","v":0},{"$f":"'PTRM input'!AF640","v":0},{"$f":"'PTRM input'!AG640","v":0},{"$f":"'PTRM input'!AH640","v":0},{"$f":"'PTRM input'!AI640","v":0},{"$f":"'PTRM input'!AJ596","v":0},{"$f":"'PTRM input'!AK596","v":0},{"$f":"'PTRM input'!AL596","v":0},{"$f":"'PTRM input'!AM596","v":0},{"$f":"'PTRM input'!AN596","v":0},{"$f":"'PTRM input'!AO596","v":0},{"$f":"'PTRM input'!AK640","v":0},{"$f":"'PTRM input'!AL640","v":0},{"$f":"'PTRM input'!AM640","v":0},{"$f":"'PTRM input'!AN640","v":0},{"$f":"'PTRM input'!AO640","v":0},{"$f":"'PTRM input'!AP596","v":0},{"$f":"'PTRM input'!AQ596","v":0},{"$f":"'PTRM input'!AR596","v":0},{"$f":"'PTRM input'!AS596","v":0},{"$f":"'PTRM input'!AT596","v":0},{"$f":"'PTRM input'!AU596","v":0},{"$f":"'PTRM input'!AQ640","v":0},{"$f":"'PTRM input'!AR640","v":0},{"$f":"'PTRM input'!AS640","v":0},{"$f":"'PTRM input'!AT640","v":0},{"$f":"'PTRM input'!AU640","v":0},{"$f":"'PTRM input'!AV596","v":0},{"$f":"'PTRM input'!AW596","v":0},{"$f":"'PTRM input'!AX596","v":0},{"$f":"'PTRM input'!AY596","v":0},{"$f":"'PTRM input'!AZ596","v":0},{"$f":"'PTRM input'!BA596","v":0},{"$f":"'PTRM input'!AW640","v":0},{"$f":"'PTRM input'!AX640","v":0},{"$f":"'PTRM input'!AY640","v":0},{"$f":"'PTRM input'!AZ640","v":0},{"$f":"'PTRM input'!BA640","v":0},{"$f":"'PTRM input'!BB596","v":0},{"$f":"'PTRM input'!BC596","v":0},{"$f":"'PTRM input'!BD596","v":0},{"$f":"'PTRM input'!BE596","v":0},{"$f":"'PTRM input'!BF596","v":0},{"$f":"'PTRM input'!BG596","v":0},{"$f":"'PTRM input'!BC640","v":0},{"$f":"'PTRM input'!BD640","v":0},{"$f":"'PTRM input'!BE640","v":0},{"$f":"'PTRM input'!BF640","v":0},{"$f":"'PTRM input'!BG640","v":0},{"$f":"'PTRM input'!BH596","v":0},{"$f":"'PTRM input'!BI596","v":0},{"$f":"'PTRM input'!BJ596","v":0},{"$f":"'PTRM input'!BK596","v":0},{"$f":"'PTRM input'!BL596","v":0},{"$f":"'PTRM input'!BM596","v":0},{"$f":"'PTRM input'!BI640","v":0},{"$f":"'PTRM input'!BJ640","v":0},{"$f":"'PTRM input'!BK640","v":0},{"$f":"'PTRM input'!BL640","v":0},{"$f":"'PTRM input'!BM640","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E597","v":"LED 118W, 155W, 162W"},{"$f":"'PTRM input'!F597","v":1539},{"$f":"'PTRM input'!G597","v":1539.0396782649286},{"$f":"'PTRM input'!H597","v":1539.1524156008841},{"$f":"'PTRM input'!I597","v":1539.2869383142342},{"$f":"'PTRM input'!J597","v":1539.5253428855317},{"$f":"'PTRM input'!K597","v":1539.8511419072527},{"$f":"'PTRM input'!G641","v":0},{"$f":"'PTRM input'!H641","v":0},{"$f":"'PTRM input'!I641","v":0},{"$f":"'PTRM input'!J641","v":0},{"$f":"'PTRM input'!K641","v":0},{"$f":"'PTRM input'!L597","v":0},{"$f":"'PTRM input'!M597","v":0},{"$f":"'PTRM input'!N597","v":0},{"$f":"'PTRM input'!O597","v":0},{"$f":"'PTRM input'!P597","v":0},{"$f":"'PTRM input'!Q597","v":0},{"$f":"'PTRM input'!M641","v":0},{"$f":"'PTRM input'!N641","v":0},{"$f":"'PTRM input'!O641","v":0},{"$f":"'PTRM input'!P641","v":0},{"$f":"'PTRM input'!Q641","v":0},{"$f":"'PTRM input'!R597","v":0},{"$f":"'PTRM input'!S597","v":0},{"$f":"'PTRM input'!T597","v":0},{"$f":"'PTRM input'!U597","v":0},{"$f":"'PTRM input'!V597","v":0},{"$f":"'PTRM input'!W597","v":0},{"$f":"'PTRM input'!S641","v":0},{"$f":"'PTRM input'!T641","v":0},{"$f":"'PTRM input'!U641","v":0},{"$f":"'PTRM input'!V641","v":0},{"$f":"'PTRM input'!W641","v":0},{"$f":"'PTRM input'!X597","v":0},{"$f":"'PTRM input'!Y597","v":0},{"$f":"'PTRM input'!Z597","v":0},{"$f":"'PTRM input'!AA597","v":0},{"$f":"'PTRM input'!AB597","v":0},{"$f":"'PTRM input'!AC597","v":0},{"$f":"'PTRM input'!Y641","v":0},{"$f":"'PTRM input'!Z641","v":0},{"$f":"'PTRM input'!AA641","v":0},{"$f":"'PTRM input'!AB641","v":0},{"$f":"'PTRM input'!AC641","v":0},{"$f":"'PTRM input'!AD597","v":0},{"$f":"'PTRM input'!AE597","v":0},{"$f":"'PTRM input'!AF597","v":0},{"$f":"'PTRM input'!AG597","v":0},{"$f":"'PTRM input'!AH597","v":0},{"$f":"'PTRM input'!AI597","v":0},{"$f":"'PTRM input'!AE641","v":0},{"$f":"'PTRM input'!AF641","v":0},{"$f":"'PTRM input'!AG641","v":0},{"$f":"'PTRM input'!AH641","v":0},{"$f":"'PTRM input'!AI641","v":0},{"$f":"'PTRM input'!AJ597","v":0},{"$f":"'PTRM input'!AK597","v":0},{"$f":"'PTRM input'!AL597","v":0},{"$f":"'PTRM input'!AM597","v":0},{"$f":"'PTRM input'!AN597","v":0},{"$f":"'PTRM input'!AO597","v":0},{"$f":"'PTRM input'!AK641","v":0},{"$f":"'PTRM input'!AL641","v":0},{"$f":"'PTRM input'!AM641","v":0},{"$f":"'PTRM input'!AN641","v":0},{"$f":"'PTRM input'!AO641","v":0},{"$f":"'PTRM input'!AP597","v":0},{"$f":"'PTRM input'!AQ597","v":0},{"$f":"'PTRM input'!AR597","v":0},{"$f":"'PTRM input'!AS597","v":0},{"$f":"'PTRM input'!AT597","v":0},{"$f":"'PTRM input'!AU597","v":0},{"$f":"'PTRM input'!AQ641","v":0},{"$f":"'PTRM input'!AR641","v":0},{"$f":"'PTRM input'!AS641","v":0},{"$f":"'PTRM input'!AT641","v":0},{"$f":"'PTRM input'!AU641","v":0},{"$f":"'PTRM input'!AV597","v":0},{"$f":"'PTRM input'!AW597","v":0},{"$f":"'PTRM input'!AX597","v":0},{"$f":"'PTRM input'!AY597","v":0},{"$f":"'PTRM input'!AZ597","v":0},{"$f":"'PTRM input'!BA597","v":0},{"$f":"'PTRM input'!AW641","v":0},{"$f":"'PTRM input'!AX641","v":0},{"$f":"'PTRM input'!AY641","v":0},{"$f":"'PTRM input'!AZ641","v":0},{"$f":"'PTRM input'!BA641","v":0},{"$f":"'PTRM input'!BB597","v":0},{"$f":"'PTRM input'!BC597","v":0},{"$f":"'PTRM input'!BD597","v":0},{"$f":"'PTRM input'!BE597","v":0},{"$f":"'PTRM input'!BF597","v":0},{"$f":"'PTRM input'!BG597","v":0},{"$f":"'PTRM input'!BC641","v":0},{"$f":"'PTRM input'!BD641","v":0},{"$f":"'PTRM input'!BE641","v":0},{"$f":"'PTRM input'!BF641","v":0},{"$f":"'PTRM input'!BG641","v":0},{"$f":"'PTRM input'!BH597","v":0},{"$f":"'PTRM input'!BI597","v":0},{"$f":"'PTRM input'!BJ597","v":0},{"$f":"'PTRM input'!BK597","v":0},{"$f":"'PTRM input'!BL597","v":0},{"$f":"'PTRM input'!BM597","v":0},{"$f":"'PTRM input'!BI641","v":0},{"$f":"'PTRM input'!BJ641","v":0},{"$f":"'PTRM input'!BK641","v":0},{"$f":"'PTRM input'!BL641","v":0},{"$f":"'PTRM input'!BM641","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E598","v":"LED 275W"},{"$f":"'PTRM input'!F598","v":90.326249999999987},{"$f":"'PTRM input'!G598","v":246.27902479687495},{"$f":"'PTRM input'!H598","v":601.96661837267879},{"$f":"'PTRM input'!I598","v":1529.3161906517157},{"$f":"'PTRM input'!J598","v":3186.5823941561575},{"$f":"'PTRM input'!K598","v":4900.9827454598608},{"$f":"'PTRM input'!G642","v":0},{"$f":"'PTRM input'!H642","v":0},{"$f":"'PTRM input'!I642","v":0},{"$f":"'PTRM input'!J642","v":0},{"$f":"'PTRM input'!K642","v":0},{"$f":"'PTRM input'!L598","v":0},{"$f":"'PTRM input'!M598","v":0},{"$f":"'PTRM input'!N598","v":0},{"$f":"'PTRM input'!O598","v":0},{"$f":"'PTRM input'!P598","v":0},{"$f":"'PTRM input'!Q598","v":0},{"$f":"'PTRM input'!M642","v":0},{"$f":"'PTRM input'!N642","v":0},{"$f":"'PTRM input'!O642","v":0},{"$f":"'PTRM input'!P642","v":0},{"$f":"'PTRM input'!Q642","v":0},{"$f":"'PTRM input'!R598","v":0},{"$f":"'PTRM input'!S598","v":0},{"$f":"'PTRM input'!T598","v":0},{"$f":"'PTRM input'!U598","v":0},{"$f":"'PTRM input'!V598","v":0},{"$f":"'PTRM input'!W598","v":0},{"$f":"'PTRM input'!S642","v":0},{"$f":"'PTRM input'!T642","v":0},{"$f":"'PTRM input'!U642","v":0},{"$f":"'PTRM input'!V642","v":0},{"$f":"'PTRM input'!W642","v":0},{"$f":"'PTRM input'!X598","v":0},{"$f":"'PTRM input'!Y598","v":0},{"$f":"'PTRM input'!Z598","v":0},{"$f":"'PTRM input'!AA598","v":0},{"$f":"'PTRM input'!AB598","v":0},{"$f":"'PTRM input'!AC598","v":0},{"$f":"'PTRM input'!Y642","v":0},{"$f":"'PTRM input'!Z642","v":0},{"$f":"'PTRM input'!AA642","v":0},{"$f":"'PTRM input'!AB642","v":0},{"$f":"'PTRM input'!AC642","v":0},{"$f":"'PTRM input'!AD598","v":0},{"$f":"'PTRM input'!AE598","v":0},{"$f":"'PTRM input'!AF598","v":0},{"$f":"'PTRM input'!AG598","v":0},{"$f":"'PTRM input'!AH598","v":0},{"$f":"'PTRM input'!AI598","v":0},{"$f":"'PTRM input'!AE642","v":0},{"$f":"'PTRM input'!AF642","v":0},{"$f":"'PTRM input'!AG642","v":0},{"$f":"'PTRM input'!AH642","v":0},{"$f":"'PTRM input'!AI642","v":0},{"$f":"'PTRM input'!AJ598","v":0},{"$f":"'PTRM input'!AK598","v":0},{"$f":"'PTRM input'!AL598","v":0},{"$f":"'PTRM input'!AM598","v":0},{"$f":"'PTRM input'!AN598","v":0},{"$f":"'PTRM input'!AO598","v":0},{"$f":"'PTRM input'!AK642","v":0},{"$f":"'PTRM input'!AL642","v":0},{"$f":"'PTRM input'!AM642","v":0},{"$f":"'PTRM input'!AN642","v":0},{"$f":"'PTRM input'!AO642","v":0},{"$f":"'PTRM input'!AP598","v":0},{"$f":"'PTRM input'!AQ598","v":0},{"$f":"'PTRM input'!AR598","v":0},{"$f":"'PTRM input'!AS598","v":0},{"$f":"'PTRM input'!AT598","v":0},{"$f":"'PTRM input'!AU598","v":0},{"$f":"'PTRM input'!AQ642","v":0},{"$f":"'PTRM input'!AR642","v":0},{"$f":"'PTRM input'!AS642","v":0},{"$f":"'PTRM input'!AT642","v":0},{"$f":"'PTRM input'!AU642","v":0},{"$f":"'PTRM input'!AV598","v":0},{"$f":"'PTRM input'!AW598","v":0},{"$f":"'PTRM input'!AX598","v":0},{"$f":"'PTRM input'!AY598","v":0},{"$f":"'PTRM input'!AZ598","v":0},{"$f":"'PTRM input'!BA598","v":0},{"$f":"'PTRM input'!AW642","v":0},{"$f":"'PTRM input'!AX642","v":0},{"$f":"'PTRM input'!AY642","v":0},{"$f":"'PTRM input'!AZ642","v":0},{"$f":"'PTRM input'!BA642","v":0},{"$f":"'PTRM input'!BB598","v":0},{"$f":"'PTRM input'!BC598","v":0},{"$f":"'PTRM input'!BD598","v":0},{"$f":"'PTRM input'!BE598","v":0},{"$f":"'PTRM input'!BF598","v":0},{"$f":"'PTRM input'!BG598","v":0},{"$f":"'PTRM input'!BC642","v":0},{"$f":"'PTRM input'!BD642","v":0},{"$f":"'PTRM input'!BE642","v":0},{"$f":"'PTRM input'!BF642","v":0},{"$f":"'PTRM input'!BG642","v":0},{"$f":"'PTRM input'!BH598","v":0},{"$f":"'PTRM input'!BI598","v":0},{"$f":"'PTRM input'!BJ598","v":0},{"$f":"'PTRM input'!BK598","v":0},{"$f":"'PTRM input'!BL598","v":0},{"$f":"'PTRM input'!BM598","v":0},{"$f":"'PTRM input'!BI642","v":0},{"$f":"'PTRM input'!BJ642","v":0},{"$f":"'PTRM input'!BK642","v":0},{"$f":"'PTRM input'!BL642","v":0},{"$f":"'PTRM input'!BM642","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E599","v":"LED 18W (incl. other standard Category P LED variants) - PE"},{"$f":"'PTRM input'!F599","v":0},{"$f":"'PTRM input'!G599","v":0},{"$f":"'PTRM input'!H599","v":2221.5349547263327},{"$f":"'PTRM input'!I599","v":3293.3779598529909},{"$f":"'PTRM input'!J599","v":4322.745689948968},{"$f":"'PTRM input'!K599","v":4802.3479375372372},{"$f":"'PTRM input'!G643","v":0},{"$f":"'PTRM input'!H643","v":0},{"$f":"'PTRM input'!I643","v":0},{"$f":"'PTRM input'!J643","v":0},{"$f":"'PTRM input'!K643","v":0},{"$f":"'PTRM input'!L599","v":0},{"$f":"'PTRM input'!M599","v":0},{"$f":"'PTRM input'!N599","v":0},{"$f":"'PTRM input'!O599","v":0},{"$f":"'PTRM input'!P599","v":0},{"$f":"'PTRM input'!Q599","v":0},{"$f":"'PTRM input'!M643","v":0},{"$f":"'PTRM input'!N643","v":0},{"$f":"'PTRM input'!O643","v":0},{"$f":"'PTRM input'!P643","v":0},{"$f":"'PTRM input'!Q643","v":0},{"$f":"'PTRM input'!R599","v":0},{"$f":"'PTRM input'!S599","v":0},{"$f":"'PTRM input'!T599","v":0},{"$f":"'PTRM input'!U599","v":0},{"$f":"'PTRM input'!V599","v":0},{"$f":"'PTRM input'!W599","v":0},{"$f":"'PTRM input'!S643","v":0},{"$f":"'PTRM input'!T643","v":0},{"$f":"'PTRM input'!U643","v":0},{"$f":"'PTRM input'!V643","v":0},{"$f":"'PTRM input'!W643","v":0},{"$f":"'PTRM input'!X599","v":0},{"$f":"'PTRM input'!Y599","v":0},{"$f":"'PTRM input'!Z599","v":0},{"$f":"'PTRM input'!AA599","v":0},{"$f":"'PTRM input'!AB599","v":0},{"$f":"'PTRM input'!AC599","v":0},{"$f":"'PTRM input'!Y643","v":0},{"$f":"'PTRM input'!Z643","v":0},{"$f":"'PTRM input'!AA643","v":0},{"$f":"'PTRM input'!AB643","v":0},{"$f":"'PTRM input'!AC643","v":0},{"$f":"'PTRM input'!AD599","v":0},{"$f":"'PTRM input'!AE599","v":0},{"$f":"'PTRM input'!AF599","v":0},{"$f":"'PTRM input'!AG599","v":0},{"$f":"'PTRM input'!AH599","v":0},{"$f":"'PTRM input'!AI599","v":0},{"$f":"'PTRM input'!AE643","v":0},{"$f":"'PTRM input'!AF643","v":0},{"$f":"'PTRM input'!AG643","v":0},{"$f":"'PTRM input'!AH643","v":0},{"$f":"'PTRM input'!AI643","v":0},{"$f":"'PTRM input'!AJ599","v":0},{"$f":"'PTRM input'!AK599","v":0},{"$f":"'PTRM input'!AL599","v":0},{"$f":"'PTRM input'!AM599","v":0},{"$f":"'PTRM input'!AN599","v":0},{"$f":"'PTRM input'!AO599","v":0},{"$f":"'PTRM input'!AK643","v":0},{"$f":"'PTRM input'!AL643","v":0},{"$f":"'PTRM input'!AM643","v":0},{"$f":"'PTRM input'!AN643","v":0},{"$f":"'PTRM input'!AO643","v":0},{"$f":"'PTRM input'!AP599","v":0},{"$f":"'PTRM input'!AQ599","v":0},{"$f":"'PTRM input'!AR599","v":0},{"$f":"'PTRM input'!AS599","v":0},{"$f":"'PTRM input'!AT599","v":0},{"$f":"'PTRM input'!AU599","v":0},{"$f":"'PTRM input'!AQ643","v":0},{"$f":"'PTRM input'!AR643","v":0},{"$f":"'PTRM input'!AS643","v":0},{"$f":"'PTRM input'!AT643","v":0},{"$f":"'PTRM input'!AU643","v":0},{"$f":"'PTRM input'!AV599","v":0},{"$f":"'PTRM input'!AW599","v":0},{"$f":"'PTRM input'!AX599","v":0},{"$f":"'PTRM input'!AY599","v":0},{"$f":"'PTRM input'!AZ599","v":0},{"$f":"'PTRM input'!BA599","v":0},{"$f":"'PTRM input'!AW643","v":0},{"$f":"'PTRM input'!AX643","v":0},{"$f":"'PTRM input'!AY643","v":0},{"$f":"'PTRM input'!AZ643","v":0},{"$f":"'PTRM input'!BA643","v":0},{"$f":"'PTRM input'!BB599","v":0},{"$f":"'PTRM input'!BC599","v":0},{"$f":"'PTRM input'!BD599","v":0},{"$f":"'PTRM input'!BE599","v":0},{"$f":"'PTRM input'!BF599","v":0},{"$f":"'PTRM input'!BG599","v":0},{"$f":"'PTRM input'!BC643","v":0},{"$f":"'PTRM input'!BD643","v":0},{"$f":"'PTRM input'!BE643","v":0},{"$f":"'PTRM input'!BF643","v":0},{"$f":"'PTRM input'!BG643","v":0},{"$f":"'PTRM input'!BH599","v":0},{"$f":"'PTRM input'!BI599","v":0},{"$f":"'PTRM input'!BJ599","v":0},{"$f":"'PTRM input'!BK599","v":0},{"$f":"'PTRM input'!BL599","v":0},{"$f":"'PTRM input'!BM599","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E600","v":"LED 18W (incl. other standard Category P LED variants) - PE - Self Funded"},{"$f":"'PTRM input'!F600","v":0},{"$f":"'PTRM input'!G600","v":0},{"$f":"'PTRM input'!H600","v":0},{"$f":"'PTRM input'!I600","v":0},{"$f":"'PTRM input'!J600","v":0},{"$f":"'PTRM input'!K600","v":0},{"$f":"'PTRM input'!G644","v":0},{"$f":"'PTRM input'!H644","v":0},{"$f":"'PTRM input'!I644","v":0},{"$f":"'PTRM input'!J644","v":0},{"$f":"'PTRM input'!K644","v":0},{"$f":"'PTRM input'!L600","v":0},{"$f":"'PTRM input'!M600","v":0},{"$f":"'PTRM input'!N600","v":0},{"$f":"'PTRM input'!O600","v":0},{"$f":"'PTRM input'!P600","v":0},{"$f":"'PTRM input'!Q600","v":0},{"$f":"'PTRM input'!M644","v":0},{"$f":"'PTRM input'!N644","v":0},{"$f":"'PTRM input'!O644","v":0},{"$f":"'PTRM input'!P644","v":0},{"$f":"'PTRM input'!Q644","v":0},{"$f":"'PTRM input'!R600","v":0},{"$f":"'PTRM input'!S600","v":0},{"$f":"'PTRM input'!T600","v":0},{"$f":"'PTRM input'!U600","v":0},{"$f":"'PTRM input'!V600","v":0},{"$f":"'PTRM input'!W600","v":0},{"$f":"'PTRM input'!S644","v":0},{"$f":"'PTRM input'!T644","v":0},{"$f":"'PTRM input'!U644","v":0},{"$f":"'PTRM input'!V644","v":0},{"$f":"'PTRM input'!W644","v":0},{"$f":"'PTRM input'!X600","v":0},{"$f":"'PTRM input'!Y600","v":0},{"$f":"'PTRM input'!Z600","v":0},{"$f":"'PTRM input'!AA600","v":0},{"$f":"'PTRM input'!AB600","v":0},{"$f":"'PTRM input'!AC600","v":0},{"$f":"'PTRM input'!Y644","v":0},{"$f":"'PTRM input'!Z644","v":0},{"$f":"'PTRM input'!AA644","v":0},{"$f":"'PTRM input'!AB644","v":0},{"$f":"'PTRM input'!AC644","v":0},{"$f":"'PTRM input'!AD600","v":0},{"$f":"'PTRM input'!AE600","v":0},{"$f":"'PTRM input'!AF600","v":0},{"$f":"'PTRM input'!AG600","v":0},{"$f":"'PTRM input'!AH600","v":0},{"$f":"'PTRM input'!AI600","v":0},{"$f":"'PTRM input'!AE644","v":0},{"$f":"'PTRM input'!AF644","v":0},{"$f":"'PTRM input'!AG644","v":0},{"$f":"'PTRM input'!AH644","v":0},{"$f":"'PTRM input'!AI644","v":0},{"$f":"'PTRM input'!AJ600","v":0},{"$f":"'PTRM input'!AK600","v":0},{"$f":"'PTRM input'!AL600","v":0},{"$f":"'PTRM input'!AM600","v":0},{"$f":"'PTRM input'!AN600","v":0},{"$f":"'PTRM input'!AO600","v":0},{"$f":"'PTRM input'!AK644","v":0},{"$f":"'PTRM input'!AL644","v":0},{"$f":"'PTRM input'!AM644","v":0},{"$f":"'PTRM input'!AN644","v":0},{"$f":"'PTRM input'!AO644","v":0},{"$f":"'PTRM input'!AP600","v":0},{"$f":"'PTRM input'!AQ600","v":0},{"$f":"'PTRM input'!AR600","v":0},{"$f":"'PTRM input'!AS600","v":0},{"$f":"'PTRM input'!AT600","v":0},{"$f":"'PTRM input'!AU600","v":0},{"$f":"'PTRM input'!AQ644","v":0},{"$f":"'PTRM input'!AR644","v":0},{"$f":"'PTRM input'!AS644","v":0},{"$f":"'PTRM input'!AT644","v":0},{"$f":"'PTRM input'!AU644","v":0},{"$f":"'PTRM input'!AV600","v":0},{"$f":"'PTRM input'!AW600","v":0},{"$f":"'PTRM input'!AX600","v":0},{"$f":"'PTRM input'!AY600","v":0},{"$f":"'PTRM input'!AZ600","v":0},{"$f":"'PTRM input'!BA600","v":0},{"$f":"'PTRM input'!AW644","v":0},{"$f":"'PTRM input'!AX644","v":0},{"$f":"'PTRM input'!AY644","v":0},{"$f":"'PTRM input'!AZ644","v":0},{"$f":"'PTRM input'!BA644","v":0},{"$f":"'PTRM input'!BB600","v":0},{"$f":"'PTRM input'!BC600","v":0},{"$f":"'PTRM input'!BD600","v":0},{"$f":"'PTRM input'!BE600","v":0},{"$f":"'PTRM input'!BF600","v":0},{"$f":"'PTRM input'!BG600","v":0},{"$f":"'PTRM input'!BC644","v":0},{"$f":"'PTRM input'!BD644","v":0},{"$f":"'PTRM input'!BE644","v":0},{"$f":"'PTRM input'!BF644","v":0},{"$f":"'PTRM input'!BG644","v":0},{"$f":"'PTRM input'!BH600","v":0},{"$f":"'PTRM input'!BI600","v":0},{"$f":"'PTRM input'!BJ600","v":0},{"$f":"'PTRM input'!BK600","v":0},{"$f":"'PTRM input'!BL600","v":0},{"$f":"'PTRM input'!BM600","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E601","v":"T5 2X14W - Self Funded"},{"$f":"'PTRM input'!F601","v":0},{"$f":"'PTRM input'!G601","v":0},{"$f":"'PTRM input'!H601","v":0},{"$f":"'PTRM input'!I601","v":0},{"$f":"'PTRM input'!J601","v":0},{"$f":"'PTRM input'!K601","v":0},{"$f":"'PTRM input'!G645","v":0},{"$f":"'PTRM input'!H645","v":0},{"$f":"'PTRM input'!I645","v":0},{"$f":"'PTRM input'!J645","v":0},{"$f":"'PTRM input'!K645","v":0},{"$f":"'PTRM input'!L601","v":0},{"$f":"'PTRM input'!M601","v":0},{"$f":"'PTRM input'!N601","v":0},{"$f":"'PTRM input'!O601","v":0},{"$f":"'PTRM input'!P601","v":0},{"$f":"'PTRM input'!Q601","v":0},{"$f":"'PTRM input'!M645","v":0},{"$f":"'PTRM input'!N645","v":0},{"$f":"'PTRM input'!O645","v":0},{"$f":"'PTRM input'!P645","v":0},{"$f":"'PTRM input'!Q645","v":0},{"$f":"'PTRM input'!R601","v":0},{"$f":"'PTRM input'!S601","v":0},{"$f":"'PTRM input'!T601","v":0},{"$f":"'PTRM input'!U601","v":0},{"$f":"'PTRM input'!V601","v":0},{"$f":"'PTRM input'!W601","v":0},{"$f":"'PTRM input'!S645","v":0},{"$f":"'PTRM input'!T645","v":0},{"$f":"'PTRM input'!U645","v":0},{"$f":"'PTRM input'!V645","v":0},{"$f":"'PTRM input'!W645","v":0},{"$f":"'PTRM input'!X601","v":0},{"$f":"'PTRM input'!Y601","v":0},{"$f":"'PTRM input'!Z601","v":0},{"$f":"'PTRM input'!AA601","v":0},{"$f":"'PTRM input'!AB601","v":0},{"$f":"'PTRM input'!AC601","v":0},{"$f":"'PTRM input'!Y645","v":0},{"$f":"'PTRM input'!Z645","v":0},{"$f":"'PTRM input'!AA645","v":0},{"$f":"'PTRM input'!AB645","v":0},{"$f":"'PTRM input'!AC645","v":0},{"$f":"'PTRM input'!AD601","v":0},{"$f":"'PTRM input'!AE601","v":0},{"$f":"'PTRM input'!AF601","v":0},{"$f":"'PTRM input'!AG601","v":0},{"$f":"'PTRM input'!AH601","v":0},{"$f":"'PTRM input'!AI601","v":0},{"$f":"'PTRM input'!AE645","v":0},{"$f":"'PTRM input'!AF645","v":0},{"$f":"'PTRM input'!AG645","v":0},{"$f":"'PTRM input'!AH645","v":0},{"$f":"'PTRM input'!AI645","v":0},{"$f":"'PTRM input'!AJ601","v":0},{"$f":"'PTRM input'!AK601","v":0},{"$f":"'PTRM input'!AL601","v":0},{"$f":"'PTRM input'!AM601","v":0},{"$f":"'PTRM input'!AN601","v":0},{"$f":"'PTRM input'!AO601","v":0},{"$f":"'PTRM input'!AK645","v":0},{"$f":"'PTRM input'!AL645","v":0},{"$f":"'PTRM input'!AM645","v":0},{"$f":"'PTRM input'!AN645","v":0},{"$f":"'PTRM input'!AO645","v":0},{"$f":"'PTRM input'!AP601","v":0},{"$f":"'PTRM input'!AQ601","v":0},{"$f":"'PTRM input'!AR601","v":0},{"$f":"'PTRM input'!AS601","v":0},{"$f":"'PTRM input'!AT601","v":0},{"$f":"'PTRM input'!AU601","v":0},{"$f":"'PTRM input'!AQ645","v":0},{"$f":"'PTRM input'!AR645","v":0},{"$f":"'PTRM input'!AS645","v":0},{"$f":"'PTRM input'!AT645","v":0},{"$f":"'PTRM input'!AU645","v":0},{"$f":"'PTRM input'!AV601","v":0},{"$f":"'PTRM input'!AW601","v":0},{"$f":"'PTRM input'!AX601","v":0},{"$f":"'PTRM input'!AY601","v":0},{"$f":"'PTRM input'!AZ601","v":0},{"$f":"'PTRM input'!BA601","v":0},{"$f":"'PTRM input'!AW645","v":0},{"$f":"'PTRM input'!AX645","v":0},{"$f":"'PTRM input'!AY645","v":0},{"$f":"'PTRM input'!AZ645","v":0},{"$f":"'PTRM input'!BA645","v":0},{"$f":"'PTRM input'!BB601","v":0},{"$f":"'PTRM input'!BC601","v":0},{"$f":"'PTRM input'!BD601","v":0},{"$f":"'PTRM input'!BE601","v":0},{"$f":"'PTRM input'!BF601","v":0},{"$f":"'PTRM input'!BG601","v":0},{"$f":"'PTRM input'!BC645","v":0},{"$f":"'PTRM input'!BD645","v":0},{"$f":"'PTRM input'!BE645","v":0},{"$f":"'PTRM input'!BF645","v":0},{"$f":"'PTRM input'!BG645","v":0},{"$f":"'PTRM input'!BH601","v":0},{"$f":"'PTRM input'!BI601","v":0},{"$f":"'PTRM input'!BJ601","v":0},{"$f":"'PTRM input'!BK601","v":0},{"$f":"'PTRM input'!BL601","v":0},{"$f":"'PTRM input'!BM601","v":0},{"$f":"'PTRM input'!BI645","v":0},{"$f":"'PTRM input'!BJ645","v":0},{"$f":"'PTRM input'!BK645","v":0},{"$f":"'PTRM input'!BL645","v":0},{"$f":"'PTRM input'!BM645","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E602","v":"T5 (2x24W) - Self Funded"},{"$f":"'PTRM input'!F602","v":0},{"$f":"'PTRM input'!G602","v":0},{"$f":"'PTRM input'!H602","v":0},{"$f":"'PTRM input'!I602","v":0},{"$f":"'PTRM input'!J602","v":0},{"$f":"'PTRM input'!K602","v":0},{"$f":"'PTRM input'!G646","v":0},{"$f":"'PTRM input'!H646","v":0},{"$f":"'PTRM input'!I646","v":0},{"$f":"'PTRM input'!J646","v":0},{"$f":"'PTRM input'!K646","v":0},{"$f":"'PTRM input'!L602","v":0},{"$f":"'PTRM input'!M602","v":0},{"$f":"'PTRM input'!N602","v":0},{"$f":"'PTRM input'!O602","v":0},{"$f":"'PTRM input'!P602","v":0},{"$f":"'PTRM input'!Q602","v":0},{"$f":"'PTRM input'!M646","v":0},{"$f":"'PTRM input'!N646","v":0},{"$f":"'PTRM input'!O646","v":0},{"$f":"'PTRM input'!P646","v":0},{"$f":"'PTRM input'!Q646","v":0},{"$f":"'PTRM input'!R602","v":0},{"$f":"'PTRM input'!S602","v":0},{"$f":"'PTRM input'!T602","v":0},{"$f":"'PTRM input'!U602","v":0},{"$f":"'PTRM input'!V602","v":0},{"$f":"'PTRM input'!W602","v":0},{"$f":"'PTRM input'!S646","v":0},{"$f":"'PTRM input'!T646","v":0},{"$f":"'PTRM input'!U646","v":0},{"$f":"'PTRM input'!V646","v":0},{"$f":"'PTRM input'!W646","v":0},{"$f":"'PTRM input'!X602","v":0},{"$f":"'PTRM input'!Y602","v":0},{"$f":"'PTRM input'!Z602","v":0},{"$f":"'PTRM input'!AA602","v":0},{"$f":"'PTRM input'!AB602","v":0},{"$f":"'PTRM input'!AC602","v":0},{"$f":"'PTRM input'!Y646","v":0},{"$f":"'PTRM input'!Z646","v":0},{"$f":"'PTRM input'!AA646","v":0},{"$f":"'PTRM input'!AB646","v":0},{"$f":"'PTRM input'!AC646","v":0},{"$f":"'PTRM input'!AD602","v":0},{"$f":"'PTRM input'!AE602","v":0},{"$f":"'PTRM input'!AF602","v":0},{"$f":"'PTRM input'!AG602","v":0},{"$f":"'PTRM input'!AH602","v":0},{"$f":"'PTRM input'!AI602","v":0},{"$f":"'PTRM input'!AE646","v":0},{"$f":"'PTRM input'!AF646","v":0},{"$f":"'PTRM input'!AG646","v":0},{"$f":"'PTRM input'!AH646","v":0},{"$f":"'PTRM input'!AI646","v":0},{"$f":"'PTRM input'!AJ602","v":0},{"$f":"'PTRM input'!AK602","v":0},{"$f":"'PTRM input'!AL602","v":0},{"$f":"'PTRM input'!AM602","v":0},{"$f":"'PTRM input'!AN602","v":0},{"$f":"'PTRM input'!AO602","v":0},{"$f":"'PTRM input'!AK646","v":0},{"$f":"'PTRM input'!AL646","v":0},{"$f":"'PTRM input'!AM646","v":0},{"$f":"'PTRM input'!AN646","v":0},{"$f":"'PTRM input'!AO646","v":0},{"$f":"'PTRM input'!AP602","v":0},{"$f":"'PTRM input'!AQ602","v":0},{"$f":"'PTRM input'!AR602","v":0},{"$f":"'PTRM input'!AS602","v":0},{"$f":"'PTRM input'!AT602","v":0},{"$f":"'PTRM input'!AU602","v":0},{"$f":"'PTRM input'!AQ646","v":0},{"$f":"'PTRM input'!AR646","v":0},{"$f":"'PTRM input'!AS646","v":0},{"$f":"'PTRM input'!AT646","v":0},{"$f":"'PTRM input'!AU646","v":0},{"$f":"'PTRM input'!AV602","v":0},{"$f":"'PTRM input'!AW602","v":0},{"$f":"'PTRM input'!AX602","v":0},{"$f":"'PTRM input'!AY602","v":0},{"$f":"'PTRM input'!AZ602","v":0},{"$f":"'PTRM input'!BA602","v":0},{"$f":"'PTRM input'!AW646","v":0},{"$f":"'PTRM input'!AX646","v":0},{"$f":"'PTRM input'!AY646","v":0},{"$f":"'PTRM input'!AZ646","v":0},{"$f":"'PTRM input'!BA646","v":0},{"$f":"'PTRM input'!BB602","v":0},{"$f":"'PTRM input'!BC602","v":0},{"$f":"'PTRM input'!BD602","v":0},{"$f":"'PTRM input'!BE602","v":0},{"$f":"'PTRM input'!BF602","v":0},{"$f":"'PTRM input'!BG602","v":0},{"$f":"'PTRM input'!BC646","v":0},{"$f":"'PTRM input'!BD646","v":0},{"$f":"'PTRM input'!BE646","v":0},{"$f":"'PTRM input'!BF646","v":0},{"$f":"'PTRM input'!BG646","v":0},{"$f":"'PTRM input'!BH602","v":0},{"$f":"'PTRM input'!BI602","v":0},{"$f":"'PTRM input'!BJ602","v":0},{"$f":"'PTRM input'!BK602","v":0},{"$f":"'PTRM input'!BL602","v":0},{"$f":"'PTRM input'!BM602","v":0},{"$f":"'PTRM input'!BI646","v":0},{"$f":"'PTRM input'!BJ646","v":0},{"$f":"'PTRM input'!BK646","v":0},{"$f":"'PTRM input'!BL646","v":0},{"$f":"'PTRM input'!BM646","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E603","v":"LED 18W (incl. other standard Category P LED variants) - Self Funded"},{"$f":"'PTRM input'!F603","v":0},{"$f":"'PTRM input'!G603","v":0},{"$f":"'PTRM input'!H603","v":0},{"$f":"'PTRM input'!I603","v":0},{"$f":"'PTRM input'!J603","v":0},{"$f":"'PTRM input'!K603","v":0},{"$f":"'PTRM input'!G647","v":0},{"$f":"'PTRM input'!H647","v":0},{"$f":"'PTRM input'!I647","v":0},{"$f":"'PTRM input'!J647","v":0},{"$f":"'PTRM input'!K647","v":0},{"$f":"'PTRM input'!L603","v":0},{"$f":"'PTRM input'!M603","v":0},{"$f":"'PTRM input'!N603","v":0},{"$f":"'PTRM input'!O603","v":0},{"$f":"'PTRM input'!P603","v":0},{"$f":"'PTRM input'!Q603","v":0},{"$f":"'PTRM input'!M647","v":0},{"$f":"'PTRM input'!N647","v":0},{"$f":"'PTRM input'!O647","v":0},{"$f":"'PTRM input'!P647","v":0},{"$f":"'PTRM input'!Q647","v":0},{"$f":"'PTRM input'!R603","v":0},{"$f":"'PTRM input'!S603","v":0},{"$f":"'PTRM input'!T603","v":0},{"$f":"'PTRM input'!U603","v":0},{"$f":"'PTRM input'!V603","v":0},{"$f":"'PTRM input'!W603","v":0},{"$f":"'PTRM input'!S647","v":0},{"$f":"'PTRM input'!T647","v":0},{"$f":"'PTRM input'!U647","v":0},{"$f":"'PTRM input'!V647","v":0},{"$f":"'PTRM input'!W647","v":0},{"$f":"'PTRM input'!X603","v":0},{"$f":"'PTRM input'!Y603","v":0},{"$f":"'PTRM input'!Z603","v":0},{"$f":"'PTRM input'!AA603","v":0},{"$f":"'PTRM input'!AB603","v":0},{"$f":"'PTRM input'!AC603","v":0},{"$f":"'PTRM input'!Y647","v":0},{"$f":"'PTRM input'!Z647","v":0},{"$f":"'PTRM input'!AA647","v":0},{"$f":"'PTRM input'!AB647","v":0},{"$f":"'PTRM input'!AC647","v":0},{"$f":"'PTRM input'!AD603","v":0},{"$f":"'PTRM input'!AE603","v":0},{"$f":"'PTRM input'!AF603","v":0},{"$f":"'PTRM input'!AG603","v":0},{"$f":"'PTRM input'!AH603","v":0},{"$f":"'PTRM input'!AI603","v":0},{"$f":"'PTRM input'!AE647","v":0},{"$f":"'PTRM input'!AF647","v":0},{"$f":"'PTRM input'!AG647","v":0},{"$f":"'PTRM input'!AH647","v":0},{"$f":"'PTRM input'!AI647","v":0},{"$f":"'PTRM input'!AJ603","v":0},{"$f":"'PTRM input'!AK603","v":0},{"$f":"'PTRM input'!AL603","v":0},{"$f":"'PTRM input'!AM603","v":0},{"$f":"'PTRM input'!AN603","v":0},{"$f":"'PTRM input'!AO603","v":0},{"$f":"'PTRM input'!AK647","v":0},{"$f":"'PTRM input'!AL647","v":0},{"$f":"'PTRM input'!AM647","v":0},{"$f":"'PTRM input'!AN647","v":0},{"$f":"'PTRM input'!AO647","v":0},{"$f":"'PTRM input'!AP603","v":0},{"$f":"'PTRM input'!AQ603","v":0},{"$f":"'PTRM input'!AR603","v":0},{"$f":"'PTRM input'!AS603","v":0},{"$f":"'PTRM input'!AT603","v":0},{"$f":"'PTRM input'!AU603","v":0},{"$f":"'PTRM input'!AQ647","v":0},{"$f":"'PTRM input'!AR647","v":0},{"$f":"'PTRM input'!AS647","v":0},{"$f":"'PTRM input'!AT647","v":0},{"$f":"'PTRM input'!AU647","v":0},{"$f":"'PTRM input'!AV603","v":0},{"$f":"'PTRM input'!AW603","v":0},{"$f":"'PTRM input'!AX603","v":0},{"$f":"'PTRM input'!AY603","v":0},{"$f":"'PTRM input'!AZ603","v":0},{"$f":"'PTRM input'!BA603","v":0},{"$f":"'PTRM input'!AW647","v":0},{"$f":"'PTRM input'!AX647","v":0},{"$f":"'PTRM input'!AY647","v":0},{"$f":"'PTRM input'!AZ647","v":0},{"$f":"'PTRM input'!BA647","v":0},{"$f":"'PTRM input'!BB603","v":0},{"$f":"'PTRM input'!BC603","v":0},{"$f":"'PTRM input'!BD603","v":0},{"$f":"'PTRM input'!BE603","v":0},{"$f":"'PTRM input'!BF603","v":0},{"$f":"'PTRM input'!BG603","v":0},{"$f":"'PTRM input'!BC647","v":0},{"$f":"'PTRM input'!BD647","v":0},{"$f":"'PTRM input'!BE647","v":0},{"$f":"'PTRM input'!BF647","v":0},{"$f":"'PTRM input'!BG647","v":0},{"$f":"'PTRM input'!BH603","v":0},{"$f":"'PTRM input'!BI603","v":0},{"$f":"'PTRM input'!BJ603","v":0},{"$f":"'PTRM input'!BK603","v":0},{"$f":"'PTRM input'!BL603","v":0},{"$f":"'PTRM input'!BM603","v":0},{"$f":"'PTRM input'!BI647","v":0},{"$f":"'PTRM input'!BJ647","v":0},{"$f":"'PTRM input'!BK647","v":0},{"$f":"'PTRM input'!BL647","v":0},{"$f":"'PTRM input'!BM647","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E604","v":"Compact Fluoro 32W - Self Funded"},{"$f":"'PTRM input'!F604","v":0},{"$f":"'PTRM input'!G604","v":0},{"$f":"'PTRM input'!H604","v":0},{"$f":"'PTRM input'!I604","v":0},{"$f":"'PTRM input'!J604","v":0},{"$f":"'PTRM input'!K604","v":0},{"$f":"'PTRM input'!G648","v":0},{"$f":"'PTRM input'!H648","v":0},{"$f":"'PTRM input'!I648","v":0},{"$f":"'PTRM input'!J648","v":0},{"$f":"'PTRM input'!K648","v":0},{"$f":"'PTRM input'!L604","v":0},{"$f":"'PTRM input'!M604","v":0},{"$f":"'PTRM input'!N604","v":0},{"$f":"'PTRM input'!O604","v":0},{"$f":"'PTRM input'!P604","v":0},{"$f":"'PTRM input'!Q604","v":0},{"$f":"'PTRM input'!M648","v":0},{"$f":"'PTRM input'!N648","v":0},{"$f":"'PTRM input'!O648","v":0},{"$f":"'PTRM input'!P648","v":0},{"$f":"'PTRM input'!Q648","v":0},{"$f":"'PTRM input'!R604","v":0},{"$f":"'PTRM input'!S604","v":0},{"$f":"'PTRM input'!T604","v":0},{"$f":"'PTRM input'!U604","v":0},{"$f":"'PTRM input'!V604","v":0},{"$f":"'PTRM input'!W604","v":0},{"$f":"'PTRM input'!S648","v":0},{"$f":"'PTRM input'!T648","v":0},{"$f":"'PTRM input'!U648","v":0},{"$f":"'PTRM input'!V648","v":0},{"$f":"'PTRM input'!W648","v":0},{"$f":"'PTRM input'!X604","v":0},{"$f":"'PTRM input'!Y604","v":0},{"$f":"'PTRM input'!Z604","v":0},{"$f":"'PTRM input'!AA604","v":0},{"$f":"'PTRM input'!AB604","v":0},{"$f":"'PTRM input'!AC604","v":0},{"$f":"'PTRM input'!Y648","v":0},{"$f":"'PTRM input'!Z648","v":0},{"$f":"'PTRM input'!AA648","v":0},{"$f":"'PTRM input'!AB648","v":0},{"$f":"'PTRM input'!AC648","v":0},{"$f":"'PTRM input'!AD604","v":0},{"$f":"'PTRM input'!AE604","v":0},{"$f":"'PTRM input'!AF604","v":0},{"$f":"'PTRM input'!AG604","v":0},{"$f":"'PTRM input'!AH604","v":0},{"$f":"'PTRM input'!AI604","v":0},{"$f":"'PTRM input'!AE648","v":0},{"$f":"'PTRM input'!AF648","v":0},{"$f":"'PTRM input'!AG648","v":0},{"$f":"'PTRM input'!AH648","v":0},{"$f":"'PTRM input'!AI648","v":0},{"$f":"'PTRM input'!AJ604","v":0},{"$f":"'PTRM input'!AK604","v":0},{"$f":"'PTRM input'!AL604","v":0},{"$f":"'PTRM input'!AM604","v":0},{"$f":"'PTRM input'!AN604","v":0},{"$f":"'PTRM input'!AO604","v":0},{"$f":"'PTRM input'!AK648","v":0},{"$f":"'PTRM input'!AL648","v":0},{"$f":"'PTRM input'!AM648","v":0},{"$f":"'PTRM input'!AN648","v":0},{"$f":"'PTRM input'!AO648","v":0},{"$f":"'PTRM input'!AP604","v":0},{"$f":"'PTRM input'!AQ604","v":0},{"$f":"'PTRM input'!AR604","v":0},{"$f":"'PTRM input'!AS604","v":0},{"$f":"'PTRM input'!AT604","v":0},{"$f":"'PTRM input'!AU604","v":0},{"$f":"'PTRM input'!AQ648","v":0},{"$f":"'PTRM input'!AR648","v":0},{"$f":"'PTRM input'!AS648","v":0},{"$f":"'PTRM input'!AT648","v":0},{"$f":"'PTRM input'!AU648","v":0},{"$f":"'PTRM input'!AV604","v":0},{"$f":"'PTRM input'!AW604","v":0},{"$f":"'PTRM input'!AX604","v":0},{"$f":"'PTRM input'!AY604","v":0},{"$f":"'PTRM input'!AZ604","v":0},{"$f":"'PTRM input'!BA604","v":0},{"$f":"'PTRM input'!AW648","v":0},{"$f":"'PTRM input'!AX648","v":0},{"$f":"'PTRM input'!AY648","v":0},{"$f":"'PTRM input'!AZ648","v":0},{"$f":"'PTRM input'!BA648","v":0},{"$f":"'PTRM input'!BB604","v":0},{"$f":"'PTRM input'!BC604","v":0},{"$f":"'PTRM input'!BD604","v":0},{"$f":"'PTRM input'!BE604","v":0},{"$f":"'PTRM input'!BF604","v":0},{"$f":"'PTRM input'!BG604","v":0},{"$f":"'PTRM input'!BC648","v":0},{"$f":"'PTRM input'!BD648","v":0},{"$f":"'PTRM input'!BE648","v":0},{"$f":"'PTRM input'!BF648","v":0},{"$f":"'PTRM input'!BG648","v":0},{"$f":"'PTRM input'!BH604","v":0},{"$f":"'PTRM input'!BI604","v":0},{"$f":"'PTRM input'!BJ604","v":0},{"$f":"'PTRM input'!BK604","v":0},{"$f":"'PTRM input'!BL604","v":0},{"$f":"'PTRM input'!BM604","v":0},{"$f":"'PTRM input'!BI648","v":0},{"$f":"'PTRM input'!BJ648","v":0},{"$f":"'PTRM input'!BK648","v":0},{"$f":"'PTRM input'!BL648","v":0},{"$f":"'PTRM input'!BM648","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E605","v":"Compact Fluoro 42W - Self Funded"},{"$f":"'PTRM input'!F605","v":0},{"$f":"'PTRM input'!G605","v":0},{"$f":"'PTRM input'!H605","v":0},{"$f":"'PTRM input'!I605","v":0},{"$f":"'PTRM input'!J605","v":0},{"$f":"'PTRM input'!K605","v":0},{"$f":"'PTRM input'!G649","v":0},{"$f":"'PTRM input'!H649","v":0},{"$f":"'PTRM input'!I649","v":0},{"$f":"'PTRM input'!J649","v":0},{"$f":"'PTRM input'!K649","v":0},{"$f":"'PTRM input'!L605","v":0},{"$f":"'PTRM input'!M605","v":0},{"$f":"'PTRM input'!N605","v":0},{"$f":"'PTRM input'!O605","v":0},{"$f":"'PTRM input'!P605","v":0},{"$f":"'PTRM input'!Q605","v":0},{"$f":"'PTRM input'!M649","v":0},{"$f":"'PTRM input'!N649","v":0},{"$f":"'PTRM input'!O649","v":0},{"$f":"'PTRM input'!P649","v":0},{"$f":"'PTRM input'!Q649","v":0},{"$f":"'PTRM input'!R605","v":0},{"$f":"'PTRM input'!S605","v":0},{"$f":"'PTRM input'!T605","v":0},{"$f":"'PTRM input'!U605","v":0},{"$f":"'PTRM input'!V605","v":0},{"$f":"'PTRM input'!W605","v":0},{"$f":"'PTRM input'!S649","v":0},{"$f":"'PTRM input'!T649","v":0},{"$f":"'PTRM input'!U649","v":0},{"$f":"'PTRM input'!V649","v":0},{"$f":"'PTRM input'!W649","v":0},{"$f":"'PTRM input'!X605","v":0},{"$f":"'PTRM input'!Y605","v":0},{"$f":"'PTRM input'!Z605","v":0},{"$f":"'PTRM input'!AA605","v":0},{"$f":"'PTRM input'!AB605","v":0},{"$f":"'PTRM input'!AC605","v":0},{"$f":"'PTRM input'!Y649","v":0},{"$f":"'PTRM input'!Z649","v":0},{"$f":"'PTRM input'!AA649","v":0},{"$f":"'PTRM input'!AB649","v":0},{"$f":"'PTRM input'!AC649","v":0},{"$f":"'PTRM input'!AD605","v":0},{"$f":"'PTRM input'!AE605","v":0},{"$f":"'PTRM input'!AF605","v":0},{"$f":"'PTRM input'!AG605","v":0},{"$f":"'PTRM input'!AH605","v":0},{"$f":"'PTRM input'!AI605","v":0},{"$f":"'PTRM input'!AE649","v":0},{"$f":"'PTRM input'!AF649","v":0},{"$f":"'PTRM input'!AG649","v":0},{"$f":"'PTRM input'!AH649","v":0},{"$f":"'PTRM input'!AI649","v":0},{"$f":"'PTRM input'!AJ605","v":0},{"$f":"'PTRM input'!AK605","v":0},{"$f":"'PTRM input'!AL605","v":0},{"$f":"'PTRM input'!AM605","v":0},{"$f":"'PTRM input'!AN605","v":0},{"$f":"'PTRM input'!AO605","v":0},{"$f":"'PTRM input'!AK649","v":0},{"$f":"'PTRM input'!AL649","v":0},{"$f":"'PTRM input'!AM649","v":0},{"$f":"'PTRM input'!AN649","v":0},{"$f":"'PTRM input'!AO649","v":0},{"$f":"'PTRM input'!AP605","v":0},{"$f":"'PTRM input'!AQ605","v":0},{"$f":"'PTRM input'!AR605","v":0},{"$f":"'PTRM input'!AS605","v":0},{"$f":"'PTRM input'!AT605","v":0},{"$f":"'PTRM input'!AU605","v":0},{"$f":"'PTRM input'!AQ649","v":0},{"$f":"'PTRM input'!AR649","v":0},{"$f":"'PTRM input'!AS649","v":0},{"$f":"'PTRM input'!AT649","v":0},{"$f":"'PTRM input'!AU649","v":0},{"$f":"'PTRM input'!AV605","v":0},{"$f":"'PTRM input'!AW605","v":0},{"$f":"'PTRM input'!AX605","v":0},{"$f":"'PTRM input'!AY605","v":0},{"$f":"'PTRM input'!AZ605","v":0},{"$f":"'PTRM input'!BA605","v":0},{"$f":"'PTRM input'!AW649","v":0},{"$f":"'PTRM input'!AX649","v":0},{"$f":"'PTRM input'!AY649","v":0},{"$f":"'PTRM input'!AZ649","v":0},{"$f":"'PTRM input'!BA649","v":0},{"$f":"'PTRM input'!BB605","v":0},{"$f":"'PTRM input'!BC605","v":0},{"$f":"'PTRM input'!BD605","v":0},{"$f":"'PTRM input'!BE605","v":0},{"$f":"'PTRM input'!BF605","v":0},{"$f":"'PTRM input'!BG605","v":0},{"$f":"'PTRM input'!BC649","v":0},{"$f":"'PTRM input'!BD649","v":0},{"$f":"'PTRM input'!BE649","v":0},{"$f":"'PTRM input'!BF649","v":0},{"$f":"'PTRM input'!BG649","v":0},{"$f":"'PTRM input'!BH605","v":0},{"$f":"'PTRM input'!BI605","v":0},{"$f":"'PTRM input'!BJ605","v":0},{"$f":"'PTRM input'!BK605","v":0},{"$f":"'PTRM input'!BL605","v":0},{"$f":"'PTRM input'!BM605","v":0},{"$f":"'PTRM input'!BI649","v":0},{"$f":"'PTRM input'!BJ649","v":0},{"$f":"'PTRM input'!BK649","v":0},{"$f":"'PTRM input'!BL649","v":0},{"$f":"'PTRM input'!BM649","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E606","v":"LED 70W - Self Funded"},{"$f":"'PTRM input'!F606","v":349},{"$f":"'PTRM input'!G606","v":343.3203400506477},{"$f":"'PTRM input'!H606","v":337.64068010129535},{"$f":"'PTRM input'!I606","v":337.64068010129535},{"$f":"'PTRM input'!J606","v":337.64068010129535},{"$f":"'PTRM input'!K606","v":337.64068010129535},{"$f":"'PTRM input'!G650","v":0},{"$f":"'PTRM input'!H650","v":0},{"$f":"'PTRM input'!I650","v":0},{"$f":"'PTRM input'!J650","v":0},{"$f":"'PTRM input'!K650","v":0},{"$f":"'PTRM input'!L606","v":0},{"$f":"'PTRM input'!M606","v":0},{"$f":"'PTRM input'!N606","v":0},{"$f":"'PTRM input'!O606","v":0},{"$f":"'PTRM input'!P606","v":0},{"$f":"'PTRM input'!Q606","v":0},{"$f":"'PTRM input'!M650","v":0},{"$f":"'PTRM input'!N650","v":0},{"$f":"'PTRM input'!O650","v":0},{"$f":"'PTRM input'!P650","v":0},{"$f":"'PTRM input'!Q650","v":0},{"$f":"'PTRM input'!R606","v":0},{"$f":"'PTRM input'!S606","v":0},{"$f":"'PTRM input'!T606","v":0},{"$f":"'PTRM input'!U606","v":0},{"$f":"'PTRM input'!V606","v":0},{"$f":"'PTRM input'!W606","v":0},{"$f":"'PTRM input'!S650","v":0},{"$f":"'PTRM input'!T650","v":0},{"$f":"'PTRM input'!U650","v":0},{"$f":"'PTRM input'!V650","v":0},{"$f":"'PTRM input'!W650","v":0},{"$f":"'PTRM input'!X606","v":0},{"$f":"'PTRM input'!Y606","v":0},{"$f":"'PTRM input'!Z606","v":0},{"$f":"'PTRM input'!AA606","v":0},{"$f":"'PTRM input'!AB606","v":0},{"$f":"'PTRM input'!AC606","v":0},{"$f":"'PTRM input'!Y650","v":0},{"$f":"'PTRM input'!Z650","v":0},{"$f":"'PTRM input'!AA650","v":0},{"$f":"'PTRM input'!AB650","v":0},{"$f":"'PTRM input'!AC650","v":0},{"$f":"'PTRM input'!AD606","v":0},{"$f":"'PTRM input'!AE606","v":0},{"$f":"'PTRM input'!AF606","v":0},{"$f":"'PTRM input'!AG606","v":0},{"$f":"'PTRM input'!AH606","v":0},{"$f":"'PTRM input'!AI606","v":0},{"$f":"'PTRM input'!AE650","v":0},{"$f":"'PTRM input'!AF650","v":0},{"$f":"'PTRM input'!AG650","v":0},{"$f":"'PTRM input'!AH650","v":0},{"$f":"'PTRM input'!AI650","v":0},{"$f":"'PTRM input'!AJ606","v":0},{"$f":"'PTRM input'!AK606","v":0},{"$f":"'PTRM input'!AL606","v":0},{"$f":"'PTRM input'!AM606","v":0},{"$f":"'PTRM input'!AN606","v":0},{"$f":"'PTRM input'!AO606","v":0},{"$f":"'PTRM input'!AK650","v":0},{"$f":"'PTRM input'!AL650","v":0},{"$f":"'PTRM input'!AM650","v":0},{"$f":"'PTRM input'!AN650","v":0},{"$f":"'PTRM input'!AO650","v":0},{"$f":"'PTRM input'!AP606","v":0},{"$f":"'PTRM input'!AQ606","v":0},{"$f":"'PTRM input'!AR606","v":0},{"$f":"'PTRM input'!AS606","v":0},{"$f":"'PTRM input'!AT606","v":0},{"$f":"'PTRM input'!AU606","v":0},{"$f":"'PTRM input'!AQ650","v":0},{"$f":"'PTRM input'!AR650","v":0},{"$f":"'PTRM input'!AS650","v":0},{"$f":"'PTRM input'!AT650","v":0},{"$f":"'PTRM input'!AU650","v":0},{"$f":"'PTRM input'!AV606","v":0},{"$f":"'PTRM input'!AW606","v":0},{"$f":"'PTRM input'!AX606","v":0},{"$f":"'PTRM input'!AY606","v":0},{"$f":"'PTRM input'!AZ606","v":0},{"$f":"'PTRM input'!BA606","v":0},{"$f":"'PTRM input'!AW650","v":0},{"$f":"'PTRM input'!AX650","v":0},{"$f":"'PTRM input'!AY650","v":0},{"$f":"'PTRM input'!AZ650","v":0},{"$f":"'PTRM input'!BA650","v":0},{"$f":"'PTRM input'!BB606","v":0},{"$f":"'PTRM input'!BC606","v":0},{"$f":"'PTRM input'!BD606","v":0},{"$f":"'PTRM input'!BE606","v":0},{"$f":"'PTRM input'!BF606","v":0},{"$f":"'PTRM input'!BG606","v":0},{"$f":"'PTRM input'!BC650","v":0},{"$f":"'PTRM input'!BD650","v":0},{"$f":"'PTRM input'!BE650","v":0},{"$f":"'PTRM input'!BF650","v":0},{"$f":"'PTRM input'!BG650","v":0},{"$f":"'PTRM input'!BH606","v":0},{"$f":"'PTRM input'!BI606","v":0},{"$f":"'PTRM input'!BJ606","v":0},{"$f":"'PTRM input'!BK606","v":0},{"$f":"'PTRM input'!BL606","v":0},{"$f":"'PTRM input'!BM606","v":0},{"$f":"'PTRM input'!BI650","v":0},{"$f":"'PTRM input'!BJ650","v":0},{"$f":"'PTRM input'!BK650","v":0},{"$f":"'PTRM input'!BL650","v":0},{"$f":"'PTRM input'!BM650","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E607","v":"LED 118W, 155W, 162W - Self Funded"},{"$f":"'PTRM input'!F607","v":61},{"$f":"'PTRM input'!G607","v":60.007280066159048},{"$f":"'PTRM input'!H607","v":59.014560132318095},{"$f":"'PTRM input'!I607","v":59.014560132318095},{"$f":"'PTRM input'!J607","v":59.014560132318095},{"$f":"'PTRM input'!K607","v":59.014560132318095},{"$f":"'PTRM input'!G651","v":0},{"$f":"'PTRM input'!H651","v":0},{"$f":"'PTRM input'!I651","v":0},{"$f":"'PTRM input'!J651","v":0},{"$f":"'PTRM input'!K651","v":0},{"$f":"'PTRM input'!L607","v":0},{"$f":"'PTRM input'!M607","v":0},{"$f":"'PTRM input'!N607","v":0},{"$f":"'PTRM input'!O607","v":0},{"$f":"'PTRM input'!P607","v":0},{"$f":"'PTRM input'!Q607","v":0},{"$f":"'PTRM input'!M651","v":0},{"$f":"'PTRM input'!N651","v":0},{"$f":"'PTRM input'!O651","v":0},{"$f":"'PTRM input'!P651","v":0},{"$f":"'PTRM input'!Q651","v":0},{"$f":"'PTRM input'!R607","v":0},{"$f":"'PTRM input'!S607","v":0},{"$f":"'PTRM input'!T607","v":0},{"$f":"'PTRM input'!U607","v":0},{"$f":"'PTRM input'!V607","v":0},{"$f":"'PTRM input'!W607","v":0},{"$f":"'PTRM input'!S651","v":0},{"$f":"'PTRM input'!T651","v":0},{"$f":"'PTRM input'!U651","v":0},{"$f":"'PTRM input'!V651","v":0},{"$f":"'PTRM input'!W651","v":0},{"$f":"'PTRM input'!X607","v":0},{"$f":"'PTRM input'!Y607","v":0},{"$f":"'PTRM input'!Z607","v":0},{"$f":"'PTRM input'!AA607","v":0},{"$f":"'PTRM input'!AB607","v":0},{"$f":"'PTRM input'!AC607","v":0},{"$f":"'PTRM input'!Y651","v":0},{"$f":"'PTRM input'!Z651","v":0},{"$f":"'PTRM input'!AA651","v":0},{"$f":"'PTRM input'!AB651","v":0},{"$f":"'PTRM input'!AC651","v":0},{"$f":"'PTRM input'!AD607","v":0},{"$f":"'PTRM input'!AE607","v":0},{"$f":"'PTRM input'!AF607","v":0},{"$f":"'PTRM input'!AG607","v":0},{"$f":"'PTRM input'!AH607","v":0},{"$f":"'PTRM input'!AI607","v":0},{"$f":"'PTRM input'!AE651","v":0},{"$f":"'PTRM input'!AF651","v":0},{"$f":"'PTRM input'!AG651","v":0},{"$f":"'PTRM input'!AH651","v":0},{"$f":"'PTRM input'!AI651","v":0},{"$f":"'PTRM input'!AJ607","v":0},{"$f":"'PTRM input'!AK607","v":0},{"$f":"'PTRM input'!AL607","v":0},{"$f":"'PTRM input'!AM607","v":0},{"$f":"'PTRM input'!AN607","v":0},{"$f":"'PTRM input'!AO607","v":0},{"$f":"'PTRM input'!AK651","v":0},{"$f":"'PTRM input'!AL651","v":0},{"$f":"'PTRM input'!AM651","v":0},{"$f":"'PTRM input'!AN651","v":0},{"$f":"'PTRM input'!AO651","v":0},{"$f":"'PTRM input'!AP607","v":0},{"$f":"'PTRM input'!AQ607","v":0},{"$f":"'PTRM input'!AR607","v":0},{"$f":"'PTRM input'!AS607","v":0},{"$f":"'PTRM input'!AT607","v":0},{"$f":"'PTRM input'!AU607","v":0},{"$f":"'PTRM input'!AQ651","v":0},{"$f":"'PTRM input'!AR651","v":0},{"$f":"'PTRM input'!AS651","v":0},{"$f":"'PTRM input'!AT651","v":0},{"$f":"'PTRM input'!AU651","v":0},{"$f":"'PTRM input'!AV607","v":0},{"$f":"'PTRM input'!AW607","v":0},{"$f":"'PTRM input'!AX607","v":0},{"$f":"'PTRM input'!AY607","v":0},{"$f":"'PTRM input'!AZ607","v":0},{"$f":"'PTRM input'!BA607","v":0},{"$f":"'PTRM input'!AW651","v":0},{"$f":"'PTRM input'!AX651","v":0},{"$f":"'PTRM input'!AY651","v":0},{"$f":"'PTRM input'!AZ651","v":0},{"$f":"'PTRM input'!BA651","v":0},{"$f":"'PTRM input'!BB607","v":0},{"$f":"'PTRM input'!BC607","v":0},{"$f":"'PTRM input'!BD607","v":0},{"$f":"'PTRM input'!BE607","v":0},{"$f":"'PTRM input'!BF607","v":0},{"$f":"'PTRM input'!BG607","v":0},{"$f":"'PTRM input'!BC651","v":0},{"$f":"'PTRM input'!BD651","v":0},{"$f":"'PTRM input'!BE651","v":0},{"$f":"'PTRM input'!BF651","v":0},{"$f":"'PTRM input'!BG651","v":0},{"$f":"'PTRM input'!BH607","v":0},{"$f":"'PTRM input'!BI607","v":0},{"$f":"'PTRM input'!BJ607","v":0},{"$f":"'PTRM input'!BK607","v":0},{"$f":"'PTRM input'!BL607","v":0},{"$f":"'PTRM input'!BM607","v":0},{"$f":"'PTRM input'!BI651","v":0},{"$f":"'PTRM input'!BJ651","v":0},{"$f":"'PTRM input'!BK651","v":0},{"$f":"'PTRM input'!BL651","v":0},{"$f":"'PTRM input'!BM651","v":0}]
[null,null,null,null,{"$f":"'PTRM input'!E608","v":"LED 275W - Self Funded"},{"$f":"'PTRM input'!F608","v":4},{"$f":"'PTRM input'!G608","v":3.9349036108956748},{"$f":"'PTRM input'!H608","v":3.8698072217913495},{"$f":"'PTRM input'!I608","v":3.8698072217913495},{"$f":"'PTRM input'!J608","v":3.8698072217913495},{"$f":"'PTRM input'!K608","v":3.8698072217913495},{"$f":"'PTRM input'!G652","v":0},{"$f":"'PTRM input'!H652","v":0},{"$f":"'PTRM input'!I652","v":0},{"$f":"'PTRM input'!J652","v":0},{"$f":"'PTRM input'!K652","v":0},{"$f":"'PTRM input'!L608","v":0},{"$f":"'PTRM input'!M608","v":0},{"$f":"'PTRM input'!N608","v":0},{"$f":"'PTRM input'!O608","v":0},{"$f":"'PTRM input'!P608","v":0},{"$f":"'PTRM input'!Q608","v":0},{"$f":"'PTRM input'!M652","v":0},{"$f":"'PTRM input'!N652","v":0},{"$f":"'PTRM input'!O652","v":0},{"$f":"'PTRM input'!P652","v":0},{"$f":"'PTRM input'!Q652","v":0},{"$f":"'PTRM input'!R608","v":0},{"$f":"'PTRM input'!S608","v":0},{"$f":"'PTRM input'!T608","v":0},{"$f":"'PTRM input'!U608","v":0},{"$f":"'PTRM input'!V608","v":0},{"$f":"'PTRM input'!W608","v":0},{"$f":"'PTRM input'!S652","v":0},{"$f":"'PTRM input'!T652","v":0},{"$f":"'PTRM input'!U652","v":0},{"$f":"'PTRM input'!V652","v":0},{"$f":"'PTRM input'!W652","v":0},{"$f":"'PTRM input'!X608","v":0},{"$f":"'PTRM input'!Y608","v":0},{"$f":"'PTRM input'!Z608","v":0},{"$f":"'PTRM input'!AA608","v":0},{"$f":"'PTRM input'!AB608","v":0},{"$f":"'PTRM input'!AC608","v":0},{"$f":"'PTRM input'!Y652","v":0},{"$f":"'PTRM input'!Z652","v":0},{"$f":"'PTRM input'!AA652","v":0},{"$f":"'PTRM input'!AB652","v":0},{"$f":"'PTRM input'!AC652","v":0},{"$f":"'PTRM input'!AD608","v":0},{"$f":"'PTRM input'!AE608","v":0},{"$f":"'PTRM input'!AF608","v":0},{"$f":"'PTRM input'!AG608","v":0},{"$f":"'PTRM input'!AH608","v":0},{"$f":"'PTRM input'!AI608","v":0},{"$f":"'PTRM input'!AE652","v":0},{"$f":"'PTRM input'!AF652","v":0},{"$f":"'PTRM input'!AG652","v":0},{"$f":"'PTRM input'!AH652","v":0},{"$f":"'PTRM input'!AI652","v":0},{"$f":"'PTRM input'!AJ608","v":0},{"$f":"'PTRM input'!AK608","v":0},{"$f":"'PTRM input'!AL608","v":0},{"$f":"'PTRM input'!AM608","v":0},{"$f":"'PTRM input'!AN608","v":0},{"$f":"'PTRM input'!AO608","v":0},{"$f":"'PTRM input'!AK652","v":0},{"$f":"'PTRM input'!AL652","v":0},{"$f":"'PTRM input'!AM652","v":0},{"$f":"'PTRM input'!AN652","v":0},{"$f":"'PTRM input'!AO652","v":0},{"$f":"'PTRM input'!AP608","v":0},{"$f":"'PTRM input'!AQ608","v":0},{"$f":"'PTRM input'!AR608","v":0},{"$f":"'PTRM input'!AS608","v":0},{"$f":"'PTRM input'!AT608","v":0},{"$f":"'PTRM input'!AU608","v":0},{"$f":"'PTRM input'!AQ652","v":0},{"$f":"'PTRM input'!AR652","v":0},{"$f":"'PTRM input'!AS652","v":0},{"$f":"'PTRM input'!AT652","v":0},{"$f":"'PTRM input'!AU652","v":0},{"$f":"'PTRM input'!AV608","v":0},{"$f":"'PTRM input'!AW608","v":0},{"$f":"'PTRM input'!AX608","v":0},{"$f":"'PTRM input'!AY608","v":0},{"$f":"'PTRM input'!AZ608","v":0},{"$f":"'PTRM input'!BA608","v":0},{"$f":"'PTRM input'!AW652","v":0},{"$f":"'PTRM input'!AX652","v":0},{"$f":"'PTRM input'!AY652","v":0},{"$f":"'PTRM input'!AZ652","v":0},{"$f":"'PTRM input'!BA652","v":0},{"$f":"'PTRM input'!BB608","v":0},{"$f":"'PTRM input'!BC608","v":0},{"$f":"'PTRM input'!BD608","v":0},{"$f":"'PTRM input'!BE608","v":0},{"$f":"'PTRM input'!BF608","v":0},{"$f":"'PTRM input'!BG608","v":0},{"$f":"'PTRM input'!BC652","v":0},{"$f":"'PTRM input'!BD652","v":0},{"$f":"'PTRM input'!BE652","v":0},{"$f":"'PTRM input'!BF652","v":0},{"$f":"'PTRM input'!BG652","v":0},{"$f":"'PTRM input'!BH608","v":0},{"$f":"'PTRM input'!BI608","v":0},{"$f":"'PTRM input'!BJ608","v":0},{"$f":"'PTRM input'!BK608","v":0},{"$f":"'PTRM input'!BL608","v":0},{"$f":"'PTRM input'!BM608","v":0},{"$f":"'PTRM input'!BI652","v":0},{"$f":"'PTRM input'!BJ652","v":0},{"$f":"'PTRM input'!BK652","v":0},{"$f":"'PTRM input'!BL652","v":0},{"$f":"'PTRM input'!BM652","v":0}]
[null,null,null,null,"Total",{"$f":"SUM(F14:F49)","v":68233.058550000002},{"$f":"SUM(G14:G49)","v":68347.15182498956},71134.179358189227,72339.515037910431,73732.970115367105,75146.927597018846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS14:BS49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DG14:DG39)","v":0},0,0,0,0]
[]
[]
[]
[null,null,null,null,"Forecast Prices"]
[]
[null,null,null,null,"Prices",{"$f":"'PTRM input'!F530","v":"Charge per light ($ p.a.)"},null,null,null,null,null,{"$f":"F56&\" [years 6-10]\"","v":"Charge per light ($ p.a.) [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!G530","v":"Non TOU Energy (c/kWh)"},null,null,null,null,null,{"$f":"Q56&\" [years 6-10]\"","v":"Non TOU Energy (c/kWh) [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!H530","v":"Peak Energy (c/KWh) BLK 1"},null,null,null,null,null,{"$f":"AB56&\" [years 6-10]\"","v":"Peak Energy (c/KWh) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!I530","v":"Peak Energy (c/KWh) BLK 2"},null,null,null,null,null,{"$f":"AM56&\" [years 6-10]\"","v":"Peak Energy (c/KWh) BLK 2 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!J530","v":"Off Peak Energy (c/kWh) BLK 1"},null,null,null,null,null,{"$f":"AX56&\" [years 6-10]\"","v":"Off Peak Energy (c/kWh) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!K530","v":"Off Peak Energy (c/kWh) BLK 2"},null,null,null,null,null,{"$f":"BI56&\" [years 6-10]\"","v":"Off Peak Energy (c/kWh) BLK 2 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!L530","v":"Peak Demand ($/kVa) BLK 1"},null,null,null,null,null,{"$f":"BT56&\" [years 6-10]\"","v":"Peak Demand ($/kVa) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!M530","v":"Peak Demand ($/kVa) BLK 2"},null,null,null,null,null,{"$f":"CE56&\" [years 6-10]\"","v":"Peak Demand ($/kVa) BLK 2 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!N530","v":"Off Peak Demand ($/kVa) BLK 1"},null,null,null,null,null,{"$f":"CP56&\" [years 6-10]\"","v":"Off Peak Demand ($/kVa) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"'PTRM input'!O530","v":"Off Peak Demand ($/kVa) BLK 2"},null,null,null,null,null,{"$f":"DA56&\" [years 6-10]\"","v":"Off Peak Demand ($/kVa) BLK 2 [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"}]
[null,null,null,null,{"$f":"E14","v":"Mercury Vapour 80 watt"},{"$f":"'PTRM input'!F532","v":64.78},{"$f":"F58*(1-P_0_WAPC)*(1+f)","v":84.564737838497862},{"$f":"G58*(1-X_02_WAPC)*(1+f)","v":86.780248737897097},{"$f":"H58*(1-X_03_WAPC)*(1+f)","v":89.053803789868908},{"$f":"I58*(1-X_04_WAPC)*(1+f)","v":91.38692369270855},{"$f":"J58*(1-X_05_WAPC)*(1+f)","v":93.78116898547394},{"$f":"K58*(1-X_06_WAPC)*(1+f)","v":111.6781063958347},{"$f":"L58*(1-X_07_WAPC)*(1+f)","v":132.99044555619906},{"$f":"M58*(1-X_08_WAPC)*(1+f)","v":158.36997223563245},{"$f":"N58*(1-X_09_WAPC)*(1+f)","v":188.59285718624236},{"$f":"O58*(1-X_10_WAPC)*(1+f)","v":224.58339342733021},{"$f":"'PTRM input'!G532","v":0},{"$f":"Q58*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"R58*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"S58*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"T58*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"U58*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"V58*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"W58*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"X58*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"Y58*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"Z58*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!H532","v":0},{"$f":"AB58*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AC58*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AD58*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AE58*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AF58*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"AG58*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AH58*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AI58*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AJ58*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AK58*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!I532","v":0},{"$f":"AM58*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AN58*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AO58*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AP58*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AQ58*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"AR58*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AS58*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AT58*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AU58*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AV58*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!J532","v":0},{"$f":"AX58*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AY58*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AZ58*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BA58*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BB58*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BC58*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BD58*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BE58*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BF58*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BG58*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!K532","v":0},{"$f":"BI58*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"BJ58*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"BK58*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BL58*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BM58*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BN58*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BO58*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BP58*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BQ58*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BR58*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!L532","v":0},{"$f":"BT58*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"BU58*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"BV58*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BW58*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BX58*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BY58*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BZ58*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CA58*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CB58*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CC58*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!M532","v":0},{"$f":"CE58*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"CF58*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"CG58*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"CH58*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"CI58*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"CJ58*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CK58*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CL58*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CM58*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CN58*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!N532","v":0},{"$f":"CP58*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"CQ58*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"CR58*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"CS58*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"CT58*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"CU58*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CV58*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CW58*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CX58*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CY58*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!O532","v":0},{"$f":"DA58*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"DB58*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"DC58*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"DD58*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"DE58*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"DF58*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"DG58*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"DH58*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"DI58*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"DJ58*(1-X_10_WAPC)*(1+f)","v":0}]
[null,null,null,null,"Sodium High Pressure 150 watt",{"$f":"'PTRM input'!F533","v":140.51},{"$f":"F59*(1-P_0_WAPC)*(1+f)","v":183.4237621748585},188.22927987282989,193.16069729105402,198.2213128753084,203.41451148732546,242.23357100461152,288.46075185399087,343.50979930269699,409.06425383203009,487.12893810549804,{"$f":"'PTRM input'!G533","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H533","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I533","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J533","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K533","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L533","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M533","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N533","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O533","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sodium High Pressure 250 watt",{"$f":"'PTRM input'!F534","v":142.53},186.06069904478389,190.93530183100455,195.93761429715988,201.07098230814682,206.33883938715039,245.71596950599448,292.6077215981021,348.44816521680599,414.94504375972713,494.13200162391752,{"$f":"'PTRM input'!G534","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H534","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I534","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J534","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K534","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L534","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M534","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N534","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O534","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fluorescent 20 watt",{"$f":"'PTRM input'!F535","v":80.959999999999994},105.68634108374168,108.45521669990967,111.2966340664987,114.21249370425568,117.20474592565559,139.5717735999811,166.20726261546579,197.92579426052484,235.69740225066653,280.67723883724381,{"$f":"'PTRM input'!G535","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H535","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I535","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J535","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K535","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L535","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M535","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N535","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O535","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fluorescent 40 watt",{"$f":"'PTRM input'!F536","v":80.959999999999994},105.68634108374168,108.45521669990967,111.2966340664987,114.21249370425568,117.20474592565559,139.5717735999811,166.20726261546579,197.92579426052484,235.69740225066653,280.67723883724381,{"$f":"'PTRM input'!G536","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H536","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I536","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J536","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K536","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L536","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M536","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N536","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O536","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fluorescent 80 watt",{"$f":"'PTRM input'!F537","v":80.959999999999994},105.68634108374168,108.45521669990967,111.2966340664987,114.21249370425568,117.20474592565559,139.5717735999811,166.20726261546579,197.92579426052484,235.69740225066653,280.67723883724381,{"$f":"'PTRM input'!G537","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H537","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I537","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J537","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K537","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L537","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M537","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N537","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O537","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Mercury Vapour 50 watt",{"$f":"'PTRM input'!F538","v":80.959999999999994},105.68634108374168,108.45521669990967,111.2966340664987,114.21249370425568,117.20474592565559,139.5717735999811,166.20726261546579,197.92579426052484,235.69740225066653,280.67723883724381,{"$f":"'PTRM input'!G538","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H538","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I538","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J538","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K538","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L538","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M538","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N538","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O538","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Mercury Vapour 125 watt",{"$f":"'PTRM input'!F539","v":95.21},124.28849474534394,127.54472803851779,130.88627136204721,134.31535975274437,137.83428680313327,164.13819867161811,195.46187590931942,232.76327657540233,277.18317278021198,330.08003841025169,{"$f":"'PTRM input'!G539","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H539","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I539","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J539","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K539","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L539","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M539","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N539","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O539","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Mercury Vapour 250 watt",{"$f":"'PTRM input'!F540","v":136.84},178.63289172306338,183.31289344386906,188.11550649283203,193.04394316317126,198.10149990695044,235.90663907388105,280.92640583374919,334.53761964686527,398.37984836933293,474.40555042599334,{"$f":"'PTRM input'!G540","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H540","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I540","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J540","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K540","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L540","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M540","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N540","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O540","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Mercury Vapour 400 watt",{"$f":"'PTRM input'!F541","v":153.93},200.9424219740657,206.20691090189104,211.60932413359868,217.15327514693777,222.84247208913251,265.36910956330405,316.01141223318496,376.31815106870789,448.13366018336336,533.65424128232371,{"$f":"'PTRM input'!G541","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H541","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I541","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J541","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K541","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L541","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M541","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N541","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O541","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sodium Low Pressure 90 watt",{"$f":"'PTRM input'!F542","v":148.94},194.42840465677477,199.5222328963012,204.74951430168375,210.11374521136167,215.61851356431748,256.7665508890957,305.76716519203899,364.11892041949818,433.60636229266646,516.35459427395119,{"$f":"'PTRM input'!G542","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H542","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I542","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J542","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K542","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L542","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M542","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N542","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O542","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sodium High Pressure 100 watt",{"$f":"'PTRM input'!F543","v":192.48},251.26614293229497,257.8490626284414,264.60444818576673,271.53681803600716,278.65080898925635,331.82775423078522,395.15283977550479,470.56270848895548,560.36358677381804,667.30181486404024,{"$f":"'PTRM input'!G543","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H543","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I543","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J543","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K543","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L543","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M543","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N543","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O543","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sodium High Pressure 400 watt",{"$f":"'PTRM input'!F544","v":189.57},247.46738734245196,253.95078347087298,260.6040380433073,267.43160117978942,274.4380395890135,326.81103163720877,389.17873979760196,463.44852788991722,551.89175573936336,657.21324316176265,{"$f":"'PTRM input'!G544","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H544","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I544","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J544","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K544","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L544","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M544","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N544","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O544","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Metal Halide 70 watt",{"$f":"'PTRM input'!F545","v":166.47},217.31231719627567,223.00568087986616,228.84820495368132,234.84379726960776,240.99646806131281,286.98756362634458,341.75547193177613,406.9751355058001,484.64113824936345,577.12870490657087,{"$f":"'PTRM input'!G545","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H545","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I545","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J545","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K545","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L545","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M545","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N545","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O545","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Metal Halide 150 watt",{"$f":"'PTRM input'!F546","v":311.93},407.19788011674342,417.86605416505472,428.81372362108385,440.04821098281229,451.57703059028847,537.75473491899845,640.3783526141583,762.58637603366515,908.11623868639367,1081.4186154953245,{"$f":"'PTRM input'!G546","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H546","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I546","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J546","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K546","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L546","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M546","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N546","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O546","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Metal Halide 250 watt",{"$f":"'PTRM input'!F547","v":306.45},400.04420979635177,410.52496489238291,421.28030520847983,432.31742460065658,443.64370539670404,528.30743601425661,629.12815746676756,749.18922493994387,892.16241254590886,1062.420205554266,{"$f":"'PTRM input'!G547","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H547","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I547","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J547","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K547","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L547","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M547","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N547","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O547","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Incandescent 100 watt",{"$f":"'PTRM input'!F548","v":101.05},131.91211421087078,135.36807865027018,138.91458587474921,142.55400801401976,146.28877934520133,174.20612305185392,207.45113497150226,247.04053248549951,294.18506049196958,350.32651907736522,{"$f":"'PTRM input'!G548","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H548","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I548","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J548","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K548","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L548","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M548","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N548","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O548","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Incandescent 150 watt",{"$f":"'PTRM input'!F549","v":126.31},164.88687922785834,169.20674927576076,173.63979556496358,178.18898319891966,182.85735496380383,217.753343915682,259.30878632608062,308.79455376787172,367.72404740960587,437.89948168888662,{"$f":"'PTRM input'!G549","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H549","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I549","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J549","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K549","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L549","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M549","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N549","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O549","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"T5 2X14W",{"$f":"'PTRM input'!F550","v":80.69},105.33387922489028,108.09352069559921,110.92546199142517,113.83159729491591,116.81387041429286,139.10630449336062,165.65296467937173,197.26571564824297,234.91135607221199,279.74118579270254,{"$f":"'PTRM input'!G550","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H550","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I550","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J550","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K550","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L550","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M550","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N550","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O550","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"T5 (2x24W)",{"$f":"'PTRM input'!F551","v":90.88},118.63605086080094,121.74419582124247,124.93377104697878,128.2069099288878,131.56580175053827,156.67345336914875,186.57257937862562,222.17757142288161,264.57732110351492,315.06852106631311,{"$f":"'PTRM input'!G551","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H551","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I551","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J551","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K551","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L551","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M551","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N551","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O551","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants)",{"$f":"'PTRM input'!F552","v":39.54},51.616081107351114,52.968370409022093,54.356088327437732,55.78016305664859,57.24154710845383,68.165364725089589,81.173853307998002,96.664845665281035,115.11209591145449,137.07976807836732,{"$f":"'PTRM input'!G552","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H552","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I552","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J552","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K552","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L552","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M552","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N552","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O552","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Compact Fluoro 32W",{"$f":"'PTRM input'!F553","v":76.510000000000005},99.877247484153614,102.49393070294083,105.17916838473093,107.93475658735923,110.76253842356608,131.90015313901378,157.07161144650803,187.04672083587892,222.74219671687865,265.24969791795354,{"$f":"'PTRM input'!G553","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H553","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I553","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J553","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K553","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L553","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M553","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N553","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O553","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Compact Fluoro 42W",{"$f":"'PTRM input'!F554","v":76.510000000000005},99.877247484153614,102.49393070294083,105.17916838473093,107.93475658735923,110.76253842356608,131.90015313901378,157.07161144650803,187.04672083587892,222.74219671687865,265.24969791795354,{"$f":"'PTRM input'!G554","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H554","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I554","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J554","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K554","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L554","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M554","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N554","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O554","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 70W",{"$f":"'PTRM input'!F555","v":72.739999999999995},94.95583560315427,97.443582790902042,99.996506447592836,102.61631413102222,105.304758135279,125.40082524286841,149.33196989437971,177.83006761994289,211.76666303993926,252.17962392565602,{"$f":"'PTRM input'!G555","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H555","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I555","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J555","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K555","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L555","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M555","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N555","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O555","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 118W, 155W, 162W",{"$f":"'PTRM input'!F556","v":73.78},96.313466466878239,98.836782214912759,101.4262062923206,104.08347067070142,106.81035269756511,127.19374328318439,151.46704342600134,180.37259264502873,214.79439646806051,255.78516157870365,{"$f":"'PTRM input'!G556","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H556","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I556","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J556","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K556","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L556","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M556","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N556","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O556","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 275W",{"$f":"'PTRM input'!F557","v":82.93},108.25800723906495,111.09425791654533,114.00481550314647,116.99162676499414,120.05668947152445,142.96797411865657,170.25158459363365,202.74192339458162,241.43262807124233,287.50695919926665,{"$f":"'PTRM input'!G557","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H557","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I557","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J557","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K557","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L557","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M557","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N557","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O557","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - PE",{"$f":"'PTRM input'!F558","v":33.609000000000002},{"$f":"F84*(1-P_0_WAPC)*(1+f)","v":43.873668941248454},{"$f":"G84*(1-X_02_WAPC)*(1+f)","v":45.023114847668786},{"$f":"H84*(1-X_03_WAPC)*(1+f)","v":46.202675078322081},{"$f":"I84*(1-X_04_WAPC)*(1+f)","v":47.413138598151313},{"$f":"J84*(1-X_05_WAPC)*(1+f)","v":48.655315042185769},{"$f":"K84*(1-X_06_WAPC)*(1+f)","v":57.940560016326167},{"$f":"L84*(1-X_07_WAPC)*(1+f)","v":68.997775311798307},{"$f":"M84*(1-X_08_WAPC)*(1+f)","v":82.165118815488896},{"$f":"N84*(1-X_09_WAPC)*(1+f)","v":97.845281524736336},{"$f":"O84*(1-X_10_WAPC)*(1+f)","v":116.51780286661226},{"$f":"'PTRM input'!G558","v":0},{"$f":"Q84*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"R84*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"S84*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"T84*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"U84*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"V84*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"W84*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"X84*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"Y84*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"Z84*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!H558","v":0},{"$f":"AB84*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AC84*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AD84*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AE84*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AF84*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"AG84*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AH84*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AI84*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AJ84*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AK84*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!I558","v":0},{"$f":"AM84*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AN84*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AO84*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AP84*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AQ84*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"AR84*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AS84*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AT84*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AU84*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AV84*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!J558","v":0},{"$f":"AX84*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AY84*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AZ84*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BA84*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BB84*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BC84*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BD84*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BE84*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BF84*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BG84*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!K558","v":0},{"$f":"BI84*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"BJ84*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"BK84*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BL84*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BM84*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BN84*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BO84*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BP84*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BQ84*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BR84*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!L558","v":0},{"$f":"BT84*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"BU84*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"BV84*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BW84*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BX84*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BY84*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BZ84*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CA84*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CB84*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CC84*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!M558","v":0},{"$f":"CE84*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"CF84*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"CG84*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"CH84*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"CI84*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"CJ84*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CK84*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CL84*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CM84*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CN84*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!N558","v":0},{"$f":"CP84*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"CQ84*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"CR84*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"CS84*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"CT84*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"CU84*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CV84*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CW84*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CX84*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CY84*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!O558","v":0},{"$f":"DA84*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"DB84*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"DC84*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"DD84*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"DE84*(1-X_05_WAPC)*(1+f)","v":0}]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - PE - Self Funded",{"$f":"'PTRM input'!F559","v":27.677999999999997},{"$f":"F85*(1-P_0_WAPC)*(1+f)","v":36.131256775145779},{"$f":"G85*(1-X_02_WAPC)*(1+f)","v":37.077859286315466},{"$f":"H85*(1-X_03_WAPC)*(1+f)","v":38.049261829206415},{"$f":"I85*(1-X_04_WAPC)*(1+f)","v":39.046114139654016},{"$f":"J85*(1-X_05_WAPC)*(1+f)","v":40.069082975917681},{"$f":"K85*(1-X_06_WAPC)*(1+f)","v":47.715755307562709},{"$f":"L85*(1-X_07_WAPC)*(1+f)","v":56.821697315598598},{"$f":"M85*(1-X_08_WAPC)*(1+f)","v":67.665391965696713},{"$f":"N85*(1-X_09_WAPC)*(1+f)","v":80.578467138018112},{"$f":"O85*(1-X_10_WAPC)*(1+f)","v":95.955837654857106},{"$f":"'PTRM input'!G559","v":0},{"$f":"Q85*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"R85*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"S85*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"T85*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"U85*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"V85*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"W85*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"X85*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"Y85*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"Z85*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!H559","v":0},{"$f":"AB85*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AC85*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AD85*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AE85*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AF85*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"AG85*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AH85*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AI85*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AJ85*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AK85*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!I559","v":0},{"$f":"AM85*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AN85*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AO85*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AP85*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AQ85*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"AR85*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AS85*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AT85*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AU85*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AV85*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!J559","v":0},{"$f":"AX85*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AY85*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AZ85*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BA85*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BB85*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BC85*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BD85*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BE85*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BF85*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BG85*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!K559","v":0},{"$f":"BI85*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"BJ85*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"BK85*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BL85*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BM85*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BN85*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BO85*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BP85*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BQ85*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BR85*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!L559","v":0},{"$f":"BT85*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"BU85*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"BV85*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BW85*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BX85*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BY85*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BZ85*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CA85*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CB85*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CC85*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!M559","v":0},{"$f":"CE85*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"CF85*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"CG85*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"CH85*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"CI85*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"CJ85*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CK85*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CL85*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CM85*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CN85*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!N559","v":0},{"$f":"CP85*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"CQ85*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"CR85*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"CS85*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"CT85*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"CU85*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CV85*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CW85*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CX85*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CY85*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!O559","v":0},{"$f":"DA85*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"DB85*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"DC85*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"DD85*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"DE85*(1-X_05_WAPC)*(1+f)","v":0}]
[null,null,null,null,"T5 2X14W - Self Funded",{"$f":"'PTRM input'!F560","v":60.517499999999998},{"$f":"F86*(1-P_0_WAPC)*(1+f)","v":79.000409418667701},{"$f":"G86*(1-X_02_WAPC)*(1+f)","v":81.0701405216994},{"$f":"H86*(1-X_03_WAPC)*(1+f)","v":83.194096493568864},{"$f":"I86*(1-X_04_WAPC)*(1+f)","v":85.373697971186928},{"$f":"J86*(1-X_05_WAPC)*(1+f)","v":87.610402810719648},{"$f":"K86*(1-X_06_WAPC)*(1+f)","v":104.32972837002048},{"$f":"L86*(1-X_07_WAPC)*(1+f)","v":124.23972350952882},{"$f":"M86*(1-X_08_WAPC)*(1+f)","v":147.94928673618224},{"$f":"N86*(1-X_09_WAPC)*(1+f)","v":176.18351705415901},{"$f":"O86*(1-X_10_WAPC)*(1+f)","v":209.80588934452695},{"$f":"'PTRM input'!G560","v":0},{"$f":"Q86*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"R86*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"S86*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"T86*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"U86*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"V86*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"W86*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"X86*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"Y86*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"Z86*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!H560","v":0},{"$f":"AB86*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AC86*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AD86*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AE86*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AF86*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"AG86*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AH86*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AI86*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AJ86*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AK86*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!I560","v":0},{"$f":"AM86*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AN86*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AO86*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AP86*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AQ86*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"AR86*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AS86*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AT86*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AU86*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AV86*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!J560","v":0},{"$f":"AX86*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AY86*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AZ86*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BA86*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BB86*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BC86*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BD86*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BE86*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BF86*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BG86*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!K560","v":0},{"$f":"BI86*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"BJ86*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"BK86*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BL86*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BM86*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BN86*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BO86*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BP86*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BQ86*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BR86*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!L560","v":0},{"$f":"BT86*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"BU86*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"BV86*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BW86*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BX86*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BY86*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BZ86*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CA86*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CB86*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CC86*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!M560","v":0},{"$f":"CE86*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"CF86*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"CG86*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"CH86*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"CI86*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"CJ86*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CK86*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CL86*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CM86*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CN86*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!N560","v":0},{"$f":"CP86*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"CQ86*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"CR86*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"CS86*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"CT86*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"CU86*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CV86*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CW86*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CX86*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CY86*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"'PTRM input'!O560","v":0},{"$f":"DA86*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"DB86*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"DC86*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"DD86*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"DE86*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"DF86*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"DG86*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"DH86*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"DI86*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"DJ86*(1-X_10_WAPC)*(1+f)","v":0}]
[null,null,null,null,"T5 (2x24W) - Self Funded",{"$f":"'PTRM input'!F561","v":68.16},88.977038145600702,91.30814686593186,93.700328285234093,96.155182446665862,98.674351312903724,117.50509002686158,139.92943453396927,166.63317856716128,198.4329908276363,236.30139079973492,{"$f":"'PTRM input'!G561","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H561","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I561","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J561","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K561","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L561","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M561","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N561","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O561","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - Self Funded",{"$f":"'PTRM input'!F562","v":29.655000000000001},38.712060830513337,39.726277806766568,40.767066245578299,41.835122292486446,42.931160331340372,51.124023543817188,60.880389980998494,72.498634248960784,86.334071933590863,102.8098260587755,{"$f":"'PTRM input'!G562","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H562","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I562","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J562","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K562","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L562","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M562","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N562","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O562","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Compact Fluoro 32W - Self Funded",{"$f":"'PTRM input'!F563","v":57.382500000000007},74.907935613115214,76.870448027205626,78.884376288548211,80.951067440519438,83.071903817674581,98.925114854260357,117.80370858488105,140.28504062690925,167.05664753765907,198.93727343846527,{"$f":"'PTRM input'!G563","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H563","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I563","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J563","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K563","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L563","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M563","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N563","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O563","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Compact Fluoro 42W - Self Funded",{"$f":"'PTRM input'!F564","v":57.382500000000007},74.907935613115214,76.870448027205626,78.884376288548211,80.951067440519438,83.071903817674581,98.925114854260357,117.80370858488105,140.28504062690925,167.05664753765907,198.93727343846527,{"$f":"'PTRM input'!G564","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H564","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I564","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J564","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K564","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L564","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M564","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N564","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O564","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 70W - Self Funded",{"$f":"'PTRM input'!F565","v":54.554999999999993},71.216876702365695,73.082687093176531,74.997379835694616,76.962235598266659,78.978568601459244,94.050618932151309,111.9989774207848,133.37255071495719,158.82499727995446,189.134717944242,{"$f":"'PTRM input'!G565","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H565","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I565","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J565","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K565","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L565","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M565","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N565","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O565","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 118W, 155W, 162W - Self Funded",{"$f":"'PTRM input'!F566","v":55.335000000000001},72.235099850158676,74.127586661184566,76.069654719240447,78.062603003026055,80.107764523173827,95.395307462388288,113.600282569501,135.27944448377156,161.09579735104541,191.83887118402777,{"$f":"'PTRM input'!G566","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H566","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I566","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J566","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K566","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L566","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M566","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N566","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O566","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 275W - Self Funded",{"$f":"'PTRM input'!F567","v":62.197500000000005},81.193505429298725,83.320693437409005,85.503611627359859,87.743720073745607,90.042517103643334,107.22598058899241,127.68868844522522,152.05644254593619,181.07447105343172,215.63021939944997,{"$f":"'PTRM input'!G567","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!H567","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!I567","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!J567","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!K567","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!L567","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!M567","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!N567","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'PTRM input'!O567","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,"Forecast Revenues ($ Nominal)"]
[]
[null,null,null,null,"Revenues","Standing Charge",null,null,null,null,null,{"$f":"F99&\" [years 6-10]\"","v":"Standing Charge [years 6-10]"},null,null,null,null,"Non TOU Energy",null,null,null,null,null,{"$f":"Q99&\" [years 6-10]\"","v":"Non TOU Energy [years 6-10]"},null,null,null,null,"Peak Energy BLK 1",null,null,null,null,null,{"$f":"AB99&\" [years 6-10]\"","v":"Peak Energy BLK 1 [years 6-10]"},null,null,null,null,"Peak Energy BLK 2",null,null,null,null,null,{"$f":"AM99&\" [years 6-10]\"","v":"Peak Energy BLK 2 [years 6-10]"},null,null,null,null,"Off Peak Energy BLK 1",null,null,null,null,null,{"$f":"AX99&\" [years 6-10]\"","v":"Off Peak Energy BLK 1 [years 6-10]"},null,null,null,null,"Off Peak Energy BLK 2",null,null,null,null,null,{"$f":"BI99&\" [years 6-10]\"","v":"Off Peak Energy BLK 2 [years 6-10]"},null,null,null,null,"Peak Demand BLK 1",null,null,null,null,null,{"$f":"BT99&\" [years 6-10]\"","v":"Peak Demand BLK 1 [years 6-10]"},null,null,null,null,"Peak Demand BLK 2",null,null,null,null,null,{"$f":"CE99&\" [years 6-10]\"","v":"Peak Demand BLK 2 [years 6-10]"},null,null,null,null,"Off Peak Demand BLK 1",null,null,null,null,null,{"$f":"CP99&\" [years 6-10]\"","v":"Off Peak Demand BLK 1 [years 6-10]"},null,null,null,null,"Off Peak Demand BLK 2",null,null,null,null,null,{"$f":"DA99&\" [years 6-10]\"","v":"Off Peak Demand BLK 2 [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"},{"$f":"$F$4","v":"2025-26"},{"$f":"$G$4","v":"2026-27"},{"$f":"$H$4","v":"2027-28"},{"$f":"$I$4","v":"2028-29"},{"$f":"$J$4","v":"2029-30"},{"$f":"$K$4","v":"2030-31"},{"$f":"$L$4","v":"2031-32"},{"$f":"$M$4","v":"2032-33"},{"$f":"$N$4","v":"2033-34"},{"$f":"$O$4","v":"2034-35"},{"$f":"$P$4","v":"2035-36"}]
[null,null,null,null,{"$f":"E14","v":"Mercury Vapour 80 watt"},{"$f":"F58*F14","v":304142.09999999998},381277.92532566102,339519.80482344679,247922.08419294868,118965.91649151332,25229.246451205025,0,0,0,0,0,{"$f":"Q58*Q14/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW58*AW14/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT58*BT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sodium High Pressure 150 watt",{"$f":"F59*F15","v":2053272.63},2680371.4366612071,2627069.0018651187,2272632.1839778959,1433833.8666835432,{"$f":"K59*K15","v":430882.78895802714},0,0,0,0,0,{"$f":"Q59*Q15/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW59*AW15/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT59*BT15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sodium High Pressure 250 watt",604612.26,789269.4853479733,769994.33845898358,646300.22075918189,386508.69574183522,{"$f":"K60*K16","v":110494.44849181903},0,0,0,0,0,{"$f":"Q60*Q16/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW60*AW16/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT60*BT16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fluorescent 20 watt",0,0,0,0,0,{"$f":"K61*K17","v":0},0,0,0,0,0,{"$f":"Q61*Q17/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW61*AW17/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT61*BT17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fluorescent 40 watt",1052.48,1319.4075757573571,1195.0243458088262,864.75280049796766,362.11556395985792,{"$f":"K62*K18","v":51.00225532416254},0,0,0,0,0,{"$f":"Q62*Q18/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW62*AW18/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT62*BT18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fluorescent 80 watt",0,0,0,0,0,{"$f":"K63*K19","v":0},0,0,0,0,0,{"$f":"Q63*Q19/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW63*AW19/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT63*BT19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Mercury Vapour 50 watt",80.959999999999994,101.49289044287363,91.924949677602029,79.361365507516609,68.514873897747052,{"$f":"K64*K20","v":59.150796047978382},0,0,0,0,0,{"$f":"Q64*Q20/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW64*AW20/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT64*BT20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Mercury Vapour 125 watt",5331.7599999999993,6683.9888037017763,5958.2170677686818,3958.5583301167344,1270.140870428296,{"$f":"K65*K21","v":20.517749048708417},0,0,0,0,0,{"$f":"Q65*Q21/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW65*AW21/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT65*BT21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Mercury Vapour 250 watt",5747.28,7502.5814523686622,6095.1537070086461,2868.7614740156882,820.43675844347786,{"$f":"K66*K22","v":247.62687488368806},0,0,0,0,0,{"$f":"Q66*Q22/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW66*AW22/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT66*BT22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Mercury Vapour 400 watt",7542.5700000000006,9846.1786767292197,9382.4144460360421,7141.8146895089549,3637.3173587112078,{"$f":"K67*K23","v":891.36988835653005},0,0,0,0,0,{"$f":"Q67*Q23/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW67*AW23/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT67*BT23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sodium Low Pressure 90 watt",0,0,0,0,0,{"$f":"K68*K24","v":0},0,0,0,0,0,{"$f":"Q68*Q24/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW68*AW24/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT68*BT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sodium High Pressure 100 watt",{"$f":"F69*F25","v":180546.24},235687.64207049267,229936.90159891263,196071.89610565314,121716.37868464021,36224.605168603324,0,0,0,0,0,{"$f":"Q69*Q25/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW69*AW25/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT69*BT25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sodium High Pressure 400 watt",59145.84,77209.824850845005,77708.939742087125,75900.926080113248,56294.352048345674,19004.834241539185,0,0,0,0,0,{"$f":"Q70*Q26/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW70*AW26/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT70*BT26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Metal Halide 70 watt",1331.76,1669.5179320182976,1512.1290882243491,1032.9358359254579,332.42783722052161,2.1404786215600852E-13,0,0,0,0,0,{"$f":"Q71*Q27/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW71*AW27/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT71*BT27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Metal Halide 150 watt",24018.61,31079.569377772572,31092.967973222021,25982.450045919853,13204.96486369169,2709.4621835417311,0,0,0,0,0,{"$f":"Q72*Q28/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW72*AW28/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT72*BT28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Metal Halide 250 watt",4903.2,6400.7073567416282,6157.8744733857438,4423.4432046890379,1729.2696984026263,221.82185269835202,0,0,0,0,0,{"$f":"Q73*Q29/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW73*AW29/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT73*BT29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Incandescent 100 watt",0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q74*Q30/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW74*AW30/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT74*BT30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Incandescent 150 watt",0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q75*Q31/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW75*AW31/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT75*BT31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"T5 2X14W",1914612.3199999998,2385549.5376979876,1965202.694445468,1103213.9374194704,290426.60710823111,338.89426830183737,0,0,0,0,0,{"$f":"Q76*Q32/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW76*AW32/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT76*BT32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"T5 (2x24W)",66251.51999999999,82547.407251505079,62669.229005077956,27218.304265568004,4410.8388365606161,-7.4786499766638752E-12,0,0,0,0,0,{"$f":"Q77*Q33/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW77*AW33/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT77*BT33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants)",522905.91514199995,741065.89408315241,1059039.7772268103,1611136.2895326524,2170111.134940004,{"$f":"K78*K34","v":2474044.431279514},0,0,0,0,0,{"$f":"Q78*Q34/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW78*AW34/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT78*BT34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Compact Fluoro 32W",{"$f":"F79*F35","v":14919.45},18589.187314018873,15947.928961265701,11833.386157273662,6902.3138155829893,2040.2936882010242,0,0,0,0,0,{"$f":"Q79*Q35/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW79*AW35/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT79*BT35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Compact Fluoro 42W",18515.420000000002,23069.658102525987,20337.634644416943,13401.408954497561,4205.9441006746138,0,0,0,0,0,0,{"$f":"Q80*Q36/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW80*AW36/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT80*BT36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 70W",218874.65999999997,300530.73537535901,389252.06945540255,648951.32181858004,1180524.3623324709,1803439.4413518046,0,0,0,0,0,{"$f":"Q81*Q37/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW81*AW37/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT81*BT37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 118W, 155W, 162W",113547.42,148230.24644376428,152124.87209630146,156124.03454853411,160239.14087302779,164472.04356886205,0,0,0,0,0,{"$f":"Q82*Q38/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW82*AW38/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT82*BT38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 275W",7490.7559124999998,26661.676449289946,66875.034758644993,174349.41016122364,372803.4581130186,588395.76357697381,0,0,0,0,0,{"$f":"Q83*Q39/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW83*AW39/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT83*BT39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - PE",0,0,100020.42340475436,152162.87178919499,204954.94052211163,233659.75184306534,0,0,0,0,0,{"$f":"Q84*Q40/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW84*AW40/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT84*BT40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - PE - Self Funded",0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q85*Q41/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW85*AW41/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT85*BT41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"T5 2X14W - Self Funded",0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q86*Q42/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW86*AW42/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT86*BT42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"T5 (2x24W) - Self Funded",0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q87*Q43/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW87*AW43/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT87*BT43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 18W (incl. other standard Category P LED variants) - Self Funded",0,0,0,0,0,{"$f":"K88*K44","v":0},0,0,0,0,0,{"$f":"Q88*Q44/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW88*AW44/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT88*BT44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Compact Fluoro 32W - Self Funded",{"$f":"F89*F45","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q89*Q45/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW89*AW45/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT89*BT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Compact Fluoro 42W - Self Funded",0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q90*Q46/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW90*AW46/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT90*BT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 70W - Self Funded",19039.694999999996,24450.202326801242,24675.688173770282,25322.166333539102,25985.581569514878,26666.37761602351,0,0,0,0,0,{"$f":"Q91*Q47/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW91*AW47/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT91*BT47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 118W, 155W, 162W - Self Funded",3375.4349999999999,4334.6318673154356,4374.606920480097,4489.2172126732903,4606.8301790073565,4727.5244865184204,0,0,0,0,0,{"$f":"Q92*Q48/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW92*AW48/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT92*BT48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED 275W - Self Funded",248.79000000000002,319.48861769502514,322.43502118874846,330.88249376479996,339.55128160821937,348.4471829559501,0,0,0,0,0,{"$f":"Q93*Q49/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW93*AW49/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT93*BT49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",{"$f":"SUM(F101:F136)","v":6151509.0710544987},{"$f":"SUM(G101:G136)","v":7983768.4238511268},7966557.0866532624,7413712.6195489457,6564255.1011464465,5924169.8437733157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS101:BS136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DG101:DG126)","v":0},0,0,0,0]

{"sheet":"X factors","index":10,"n_rows":87,"n_cols":28,"rows_kept":87,"cut":false,"hidden":false,"merged":[[15,7,15,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Form of control options (VBA)","Reverse lookup text (text)",null,"ERC options (text)","ERC_options (VBA)"]
[null,null,null,{"$f":"'DMS input'!$C$16&\" - X Factor Calculations\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Jemena Electricity - X Factor Calculations - DNSP PTRM - version 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_WAPC","Weighted average price cap",null,"update ERC when smoothing (default)","Update_ERC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_RevCap","Revenue cap",null,"do NOT update ERC when smoothing","Ignore_ERC"]
[null,null,null,"Year",null,{"$f":"'PTRM input'!F525","v":"2025-26"},{"$f":"'PTRM input'!G525","v":"2026-27"},{"$f":"'PTRM input'!H525","v":"2027-28"},{"$f":"'PTRM input'!I525","v":"2028-29"},{"$f":"'PTRM input'!J525","v":"2029-30"},{"$f":"'PTRM input'!K525","v":"2030-31"},{"$f":"'PTRM input'!L525","v":"2031-32"},{"$f":"'PTRM input'!M525","v":"2032-33"},{"$f":"'PTRM input'!N525","v":"2033-34"},{"$f":"'PTRM input'!O525","v":"2034-35"},{"$f":"'PTRM input'!P525","v":"2035-36"},null,null,null,null,null,null,null,"_RevYld","Revenue yield cap"]
[null,null,null,"Discount Rates"]
[]
[null,null,null,"Nominal Vanilla WACC (varying)",null,null,{"$f":"vanilla01","v":6.1735348036915577E-2},{"$f":"vanilla02","v":6.2389418071261471E-2},{"$f":"vanilla03","v":6.3016617313828086E-2},{"$f":"vanilla04","v":6.3946391868053107E-2},{"$f":"vanilla05","v":6.5563551058379549E-2},{"$f":"vanilla06","v":6.5563551058379549E-2},{"$f":"vanilla07","v":6.5563551058379549E-2},{"$f":"vanilla08","v":6.5563551058379549E-2},{"$f":"vanilla09","v":6.5563551058379549E-2},{"$f":"vanilla10","v":6.5563551058379549E-2}]
[null,null,null,"Cumulative Discount Rate",null,1,{"$f":"F8*(1+G7)","v":1.0617353480369156},1.1279763985466269,1.1990576555928696,1.2757330663098003,1.359374656339666,1.448500086028059,1.5434688953764271,1.6446641971054603,1.7524942221662732,1.8673939665807868]
[]
[null,null,null,"Inflation Assumption (CPI % increase) (constant)",null,null,{"$f":"WACC!G6","v":2.6198992109813357E-2},{"$f":"WACC!H6","v":2.6198992109813357E-2},{"$f":"WACC!I6","v":2.6198992109813357E-2},{"$f":"WACC!J6","v":2.6198992109813357E-2},{"$f":"WACC!K6","v":2.6198992109813357E-2},{"$f":"WACC!L6","v":2.6198992109813357E-2},{"$f":"WACC!M6","v":2.6198992109813357E-2},{"$f":"WACC!N6","v":2.6198992109813357E-2},{"$f":"WACC!O6","v":2.6198992109813357E-2},{"$f":"WACC!P6","v":2.6198992109813357E-2}]
[null,null,null,"Cumulative Inflation Index (CPI end period)",null,{"$f":"Analysis!F7","v":1},{"$f":"F11*(1+G10)","v":1.0261989921098134},{"$f":"G11*(1+H10)","v":1.0530843714071967},{"$f":"H11*(1+I10)","v":1.0806741205446615},1.1089866933020907,1.1380410269298,1.1678565548149777,1.1984532194799691,1.2298514859211052,1.2620723552969944,1.2951373789754339]
[]
[null,null,null,"Instructions and Warnings"]
[]
[null,null,null,"The buttons below each row of X factors will smooth total revenue, while also iteratively updating equity raising costs."]
[null,null,null,"If you do not intend to update equity raising costs, use this drop down menu:",null,null,null,"update ERC when smoothing (default)"]
[]
[null,null,null,"The \"Default Smooth\" option will set year 1 smoothed revenue equal to year 1 unsmoothed revenue, and then determine the constant X factor for all remaining years so that total NPV(smoothed) = NPV (unsmoothed)"]
[null,null,null,"Hence, it should only be used at the start of the regulatory control period - adjust the X factor for individual years when updating the return on debt within a period"]
[]
[null,null,null,"Select year of update for annual return on debt",null,"2026-27"," This option affects which cautions are displayed (shown in this section, the sections below and on the input page) and the import into DMS."]
[]
[null,null,null,"Cautions",{"$f":"IF(AND(D24=\"\",D25=\"\",D26=\"\"),\"This section is blank because no cautions are active.\",\"\")","v":""}]
[null,null,null,{"$f":"IF(F21<>G4,\"Caution - If you are updating the cost of debt within the regulatory period, you should not adjust X factors for past years.\",\"\")","v":""}]
[null,null,null,{"$f":"IF(ISERROR(HLOOKUP(\"Value expected\",'PTRM input'!G389:P389,1,FALSE)),\"\",\"Caution - The PTRM input page does not appear to have all necessary cost of debt inputs (cells G379:P379)\")","v":""}]
[null,null,null,{"$f":"IF(ROUND(ERC_Final_Calc,7)<>ROUND(ERC_Yr01_Inc,7),\"Caution - The equity raising costs shown on the PTRM input tab (cell G70) does not appear to match the equity raising costs currently shown on the Equity Raising Costs tab (cell Q54)\",\"\")","v":"Caution - The equity raising costs shown on the PTRM input tab (cell G70) does not appear to match the equity raising costs currently shown on the Equity Raising Costs tab (cell Q54)"}]
[]
[null,null,null,"Building Block Components ($m, Nominal)"]
[]
[null,null,null,"Return on Capital",null,null,{"$f":"Analysis!G25+Analysis!G26","v":1.3428449093083041},{"$f":"IF(COUNT($G30:G30)>='PTRM input'!$R$7,0,Analysis!H25+Analysis!H26)","v":1.9863761168493572},{"$f":"IF(COUNT($G30:H30)>='PTRM input'!$R$7,0,Analysis!I25+Analysis!I26)","v":2.9001241819090042},{"$f":"IF(COUNT($G30:I30)>='PTRM input'!$R$7,0,Analysis!J25+Analysis!J26)","v":3.9525941236576863},{"$f":"IF(COUNT($G30:J30)>='PTRM input'!$R$7,0,Analysis!K25+Analysis!K26)","v":4.6983144890025539},{"$f":"IF(COUNT($G30:K30)>='PTRM input'!$R$7,0,Analysis!L25+Analysis!L26)","v":0},{"$f":"IF(COUNT($G30:L30)>='PTRM input'!$R$7,0,Analysis!M25+Analysis!M26)","v":0},{"$f":"IF(COUNT($G30:M30)>='PTRM input'!$R$7,0,Analysis!N25+Analysis!N26)","v":0},{"$f":"IF(COUNT($G30:N30)>='PTRM input'!$R$7,0,Analysis!O25+Analysis!O26)","v":0},{"$f":"IF(COUNT($G30:O30)>='PTRM input'!$R$7,0,Analysis!P25+Analysis!P26)","v":0}]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,{"$f":"Analysis!G28","v":0.5743043642327671},{"$f":"IF(COUNT($G31:G31)>='PTRM input'!$R$7,0,Analysis!H28)","v":0.97990971988405118},{"$f":"IF(COUNT($G31:H31)>='PTRM input'!$R$7,0,Analysis!I28)","v":1.3692010962034451},{"$f":"IF(COUNT($G31:I31)>='PTRM input'!$R$7,0,Analysis!J28)","v":1.813813283813672},{"$f":"IF(COUNT($G31:J31)>='PTRM input'!$R$7,0,Analysis!K28)","v":2.1677958928526837},{"$f":"IF(COUNT($G31:K31)>='PTRM input'!$R$7,0,Analysis!L28)","v":0},{"$f":"IF(COUNT($G31:L31)>='PTRM input'!$R$7,0,Analysis!M28)","v":0},{"$f":"IF(COUNT($G31:M31)>='PTRM input'!$R$7,0,Analysis!N28)","v":0},{"$f":"IF(COUNT($G31:N31)>='PTRM input'!$R$7,0,Analysis!O28)","v":0},{"$f":"IF(COUNT($G31:O31)>='PTRM input'!$R$7,0,Analysis!P28)","v":0}]
[null,null,null,"Operating Expenditure",null,null,{"$f":"Analysis!G30","v":4.0879776712343583},{"$f":"IF(COUNT($G32:G32)>='PTRM input'!$R$7,0,Analysis!H30)","v":3.7865836586586243},{"$f":"IF(COUNT($G32:H32)>='PTRM input'!$R$7,0,Analysis!I30)","v":3.0839235052038925},{"$f":"IF(COUNT($G32:I32)>='PTRM input'!$R$7,0,Analysis!J30)","v":2.1469505712401395},{"$f":"IF(COUNT($G32:J32)>='PTRM input'!$R$7,0,Analysis!K30)","v":1.6499738655913572},{"$f":"IF(COUNT($G32:K32)>='PTRM input'!$R$7,0,Analysis!L30)","v":0},{"$f":"IF(COUNT($G32:L32)>='PTRM input'!$R$7,0,Analysis!M30)","v":0},{"$f":"IF(COUNT($G32:M32)>='PTRM input'!$R$7,0,Analysis!N30)","v":0},{"$f":"IF(COUNT($G32:N32)>='PTRM input'!$R$7,0,Analysis!O30)","v":0},{"$f":"IF(COUNT($G32:O32)>='PTRM input'!$R$7,0,Analysis!P30)","v":0}]
[null,null,null,"Revenue Adjustments",null,null,{"$f":"Analysis!G32","v":0},{"$f":"IF(COUNT($G33:G33)>='PTRM input'!$R$7,0,Analysis!H32)","v":0},{"$f":"IF(COUNT($G33:H33)>='PTRM input'!$R$7,0,Analysis!I32)","v":0},{"$f":"IF(COUNT($G33:I33)>='PTRM input'!$R$7,0,Analysis!J32)","v":0},{"$f":"IF(COUNT($G33:J33)>='PTRM input'!$R$7,0,Analysis!K32)","v":0},{"$f":"IF(COUNT($G33:K33)>='PTRM input'!$R$7,0,Analysis!L32)","v":0},{"$f":"IF(COUNT($G33:L33)>='PTRM input'!$R$7,0,Analysis!M32)","v":0},{"$f":"IF(COUNT($G33:M33)>='PTRM input'!$R$7,0,Analysis!N32)","v":0},{"$f":"IF(COUNT($G33:N33)>='PTRM input'!$R$7,0,Analysis!O32)","v":0},{"$f":"IF(COUNT($G33:O33)>='PTRM input'!$R$7,0,Analysis!P32)","v":0}]
[null,null,null,"Net Tax Allowance",null,null,{"$f":"Analysis!G34+Analysis!G35","v":2.7389353175714698E-2},{"$f":"IF(COUNT($G34:G34)>='PTRM input'!$R$7,0,Analysis!H34+Analysis!H35)","v":0},{"$f":"IF(COUNT($G34:H34)>='PTRM input'!$R$7,0,Analysis!I34+Analysis!I35)","v":0},{"$f":"IF(COUNT($G34:I34)>='PTRM input'!$R$7,0,Analysis!J34+Analysis!J35)","v":0},{"$f":"IF(COUNT($G34:J34)>='PTRM input'!$R$7,0,Analysis!K34+Analysis!K35)","v":0},{"$f":"IF(COUNT($G34:K34)>='PTRM input'!$R$7,0,Analysis!L34+Analysis!L35)","v":0},{"$f":"IF(COUNT($G34:L34)>='PTRM input'!$R$7,0,Analysis!M34+Analysis!M35)","v":0},{"$f":"IF(COUNT($G34:M34)>='PTRM input'!$R$7,0,Analysis!N34+Analysis!N35)","v":0},{"$f":"IF(COUNT($G34:N34)>='PTRM input'!$R$7,0,Analysis!O34+Analysis!O35)","v":0},{"$f":"IF(COUNT($G34:O34)>='PTRM input'!$R$7,0,Analysis!P34+Analysis!P35)","v":0}]
[null,null,null,"Annual Revenue Requirement (unsmoothed)",null,null,{"$f":"SUM(G30:G34)","v":6.0325162979511449},6.7528694953920327,{"$f":"SUM(I30:I34)","v":7.3532487833163414},7.9133579787114972,8.5160842474465959,0,0,0,0,0]
[]
[null,null,null,"Price Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,{"$f":"'Forecast revenues'!F7/1000000","v":6.1515090710544991},{"$f":"G35","v":6.0325162979511449},{"$f":"IF(COUNT($G39:G39)>='PTRM input'!$R$7,0,H35)","v":6.7528694953920327},{"$f":"IF(COUNT($G39:H39)>='PTRM input'!$R$7,0,I35)","v":7.3532487833163414},{"$f":"IF(COUNT($G39:I39)>='PTRM input'!$R$7,0,J35)","v":7.9133579787114972},{"$f":"IF(COUNT($G39:J39)>='PTRM input'!$R$7,0,K35)","v":8.5160842474465959},{"$f":"IF(COUNT($G39:K39)>='PTRM input'!$R$7,0,L35)","v":0},{"$f":"IF(COUNT($G39:L39)>='PTRM input'!$R$7,0,M35)","v":0},{"$f":"IF(COUNT($G39:M39)>='PTRM input'!$R$7,0,N35)","v":0},{"$f":"IF(COUNT($G39:N39)>='PTRM input'!$R$7,0,O35)","v":0},{"$f":"IF(COUNT($G39:O39)>='PTRM input'!$R$7,0,P35)","v":0},null,{"$f":"G39/G$8+H39/H$8+I39/I$8+J39/J$8+K39/K$8+L39/L$8+M39/M$8+N39/N$8+O39/O$8+P39/P$8","v":30.268682283206253},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G44-G39","v":1.9512521258999822},"First year difference ($m)",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F44,0,'PTRM input'!$R$7,1,1)- OFFSET(F39,0,'PTRM input'!$R$7,1,1)","v":-2.5919144036732806},"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G44/G39-1","v":0.32345575702177487},"First year difference (%)",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F44,0,'PTRM input'!$R$7,1,1)/OFFSET(F39,0,'PTRM input'!$R$7,1,1)-1","v":-0.3043551858297342},"Final year difference (%)"]
[]
[null,null,null,"Smoothed - Expected Revenue",null,{"$f":"'Forecast revenues'!F7/1000000","v":6.1515090710544991},{"$f":"'Forecast revenues'!G7/1000000","v":7.9837684238511271},{"$f":"IF(COUNT($G44:G44)>='PTRM input'!$R$7,0,'Forecast revenues'!H7/1000000)","v":7.9665570866532622},{"$f":"IF(COUNT($G44:H44)>='PTRM input'!$R$7,0,'Forecast revenues'!I7/1000000)","v":7.4137126195489458},{"$f":"IF(COUNT($G44:I44)>='PTRM input'!$R$7,0,'Forecast revenues'!J7/1000000)","v":6.5642551011464469},{"$f":"IF(COUNT($G44:J44)>='PTRM input'!$R$7,0,'Forecast revenues'!K7/1000000)","v":5.9241698437733152},{"$f":"IF(COUNT($G44:K44)>='PTRM input'!$R$7,0,'Forecast revenues'!L7/1000000)","v":0},{"$f":"IF(COUNT($G44:L44)>='PTRM input'!$R$7,0,'Forecast revenues'!M7/1000000)","v":0},{"$f":"IF(COUNT($G44:M44)>='PTRM input'!$R$7,0,'Forecast revenues'!N7/1000000)","v":0},{"$f":"IF(COUNT($G44:N44)>='PTRM input'!$R$7,0,'Forecast revenues'!O7/1000000)","v":0},{"$f":"IF(COUNT($G44:O44)>='PTRM input'!$R$7,0,'Forecast revenues'!P7/1000000)","v":0},null,{"$f":"G44/G$8+H44/H$8+I44/I$8+J44/J$8+K44/K$8+L44/L$8+M44/M$8+N44/N$8+O44/O$8+P44/P$8","v":30.268682283206232},"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,-0.2720868974528986,0,0,0,0,-0.16043499104307904,-0.16043499104307904,-0.16043499104307904,-0.16043499104307904,-0.16043499104307904,null,{"$f":"(R39-R44)","v":2.1316282072803006E-14},"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF($F$21=$G$4,\"\",\"Caution - do not use default smoothing within the period\")","v":""},null,{"$f":"IF($F$21=H$4,\"Use to smooth\",\"\")","v":""},"","","","","","","",""]
[]
[null,null,null,"Revenue Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,{"$f":"'PTRM input'!G403","v":6.1515090710544991},{"$f":"G35","v":6.0325162979511449},{"$f":"IF(COUNT($G55:G55)>='PTRM input'!$R$7,0,H35)","v":6.7528694953920327},{"$f":"IF(COUNT($G55:H55)>='PTRM input'!$R$7,0,I35)","v":7.3532487833163414},{"$f":"IF(COUNT($G55:I55)>='PTRM input'!$R$7,0,J35)","v":7.9133579787114972},{"$f":"IF(COUNT($G55:J55)>='PTRM input'!$R$7,0,K35)","v":8.5160842474465959},{"$f":"IF(COUNT($G55:K55)>='PTRM input'!$R$7,0,L35)","v":0},{"$f":"IF(COUNT($G55:L55)>='PTRM input'!$R$7,0,M35)","v":0},{"$f":"IF(COUNT($G55:M55)>='PTRM input'!$R$7,0,N35)","v":0},{"$f":"IF(COUNT($G55:N55)>='PTRM input'!$R$7,0,O35)","v":0},{"$f":"IF(COUNT($G55:O55)>='PTRM input'!$R$7,0,P35)","v":0},null,{"$f":"G55/G$8+H55/H$8+I55/I$8+J55/J$8+K55/K$8+L55/L$8+M55/M$8+N55/N$8+O55/O$8+P55/P$8","v":30.268682283206253},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G60-G55","v":0.2801561107193562},"First year difference ($m)",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F60,0,'PTRM input'!$R$7,1,1)- OFFSET(F55,0,'PTRM input'!$R$7,1,1)","v":-1.5154145470557516},"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G60/G55-1","v":4.6441003535209191E-2},"First year difference (%)",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F60,0,'PTRM input'!$R$7,1,1)/OFFSET(F55,0,'PTRM input'!$R$7,1,1)-1","v":-0.17794734094018894},"Final year difference (%)"]
[]
[null,null,null,{"$f":"D44","v":"Smoothed - Expected Revenue"},null,{"$f":"'PTRM input'!G403","v":6.1515090710544991},{"$f":"F60*(1-G63)*(1+G$10)","v":6.3126724086705011},{"$f":"IF(COUNT($G60:G60)>='PTRM input'!$R$7,0,G60*(1-H63)*(1+H$10))","v":6.4780580632970963},{"$f":"IF(COUNT($G60:H60)>='PTRM input'!$R$7,0,H60*(1-I63)*(1+I$10))","v":6.6477766553843294},{"$f":"IF(COUNT($G60:I60)>='PTRM input'!$R$7,0,I60*(1-J63)*(1+J$10))","v":6.8219417035265453},{"$f":"IF(COUNT($G60:J60)>='PTRM input'!$R$7,0,J60*(1-K63)*(1+K$10))","v":7.0006697003908442},{"$f":"IF(COUNT($G60:K60)>='PTRM input'!$R$7,0,K60*(1-L63)*(1+L$10))","v":0},{"$f":"IF(COUNT($G60:L60)>='PTRM input'!$R$7,0,L60*(1-M63)*(1+M$10))","v":0},{"$f":"IF(COUNT($G60:M60)>='PTRM input'!$R$7,0,M60*(1-N63)*(1+N$10))","v":0},{"$f":"IF(COUNT($G60:N60)>='PTRM input'!$R$7,0,N60*(1-O63)*(1+O$10))","v":0},{"$f":"IF(COUNT($G60:O60)>='PTRM input'!$R$7,0,O60*(1-P63)*(1+P$10))","v":0},null,{"$f":"G60/G$8+H60/H$8+I60/I$8+J60/J$8+K60/K$8+L60/L$8+M60/M$8+N60/N$8+O60/O$8+P60/P$8","v":27.730251924090496},"NPV (smoothed)"]
[null,null,null,null,null,null,{"$f":"G44-G60","v":1.671096015180626},1.4884990233561659,0.7659359641646164,-0.25768660238009833,-1.076499856617529]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,null,null,null,null,null,3.9312850982502742E-2,3.9312850982502742E-2,3.9312850982502742E-2,3.9312850982502742E-2,3.9312850982502742E-2,null,{"$f":"R60-R55","v":-2.5384303591157575},"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF($F$21=$G$4,\"\",\"Caution - do not use default smoothing within the period\")","v":""},null,{"$f":"IF($F$21=H$4,\"Use to smooth\",\"\")","v":""},"","","","","","","",""]
[]
[null,null,null,"Revenue Yield/Average Revenue Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,{"$f":"F78*F76/1000000","v":0},{"$f":"G55","v":6.0325162979511449},{"$f":"IF(COUNT($G71:G71)>='PTRM input'!$R$7,0,H35)","v":6.7528694953920327},{"$f":"IF(COUNT($G71:H71)>='PTRM input'!$R$7,0,I35)","v":7.3532487833163414},{"$f":"IF(COUNT($G71:I71)>='PTRM input'!$R$7,0,J35)","v":7.9133579787114972},{"$f":"IF(COUNT($G71:J71)>='PTRM input'!$R$7,0,K35)","v":8.5160842474465959},{"$f":"IF(COUNT($G71:K71)>='PTRM input'!$R$7,0,L35)","v":0},{"$f":"IF(COUNT($G71:L71)>='PTRM input'!$R$7,0,M35)","v":0},{"$f":"IF(COUNT($G71:M71)>='PTRM input'!$R$7,0,N35)","v":0},{"$f":"IF(COUNT($G71:N71)>='PTRM input'!$R$7,0,O35)","v":0},{"$f":"IF(COUNT($G71:O71)>='PTRM input'!$R$7,0,P35)","v":0},null,{"$f":"G71/G$8+H71/H$8+I71/I$8+J71/J$8+K71/K$8+L71/L$8+M71/M$8+N71/N$8+O71/O$8+P71/P$8","v":30.268682283206253},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G80-G71","v":-6.0325162979511449},"First year difference ($m)",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F80,0,'PTRM input'!$R$7,1,1)- OFFSET(F71,0,'PTRM input'!$R$7,1,1)","v":-8.5160842474465959},"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G80/G71-1","v":-1},"First year difference (%)",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F80,0,'PTRM input'!$R$7,1,1)/OFFSET(F71,0,'PTRM input'!$R$7,1,1)-1","v":-1},"Final year difference (%)"]
[]
[null,null,null,"Forecast Energy Throughput (MWh)",null,{"$f":"'PTRM input'!F526","v":0},{"$f":"'PTRM input'!G526","v":0},{"$f":"IF(COUNT($G76:G76)>='PTRM input'!$R$7,0,'PTRM input'!H526)","v":0},{"$f":"IF(COUNT($G76:H76)>='PTRM input'!$R$7,0,'PTRM input'!I526)","v":0},{"$f":"IF(COUNT($G76:I76)>='PTRM input'!$R$7,0,'PTRM input'!J526)","v":0},{"$f":"IF(COUNT($G76:J76)>='PTRM input'!$R$7,0,'PTRM input'!K526)","v":0},{"$f":"IF(COUNT($G76:K76)>='PTRM input'!$R$7,0,'PTRM input'!L526)","v":0},{"$f":"IF(COUNT($G76:L76)>='PTRM input'!$R$7,0,'PTRM input'!M526)","v":0},{"$f":"IF(COUNT($G76:M76)>='PTRM input'!$R$7,0,'PTRM input'!N526)","v":0},{"$f":"IF(COUNT($G76:N76)>='PTRM input'!$R$7,0,'PTRM input'!O526)","v":0},{"$f":"IF(COUNT($G76:O76)>='PTRM input'!$R$7,0,'PTRM input'!P526)","v":0}]
[]
[null,null,null,"Revenue Yield ($/MWh)",null,{"$f":"'PTRM input'!G404","v":0},{"$f":"F78*(1-G83)*(1+G$10)","v":0},{"$f":"IF(COUNT($G78:G78)>='PTRM input'!$R$7,0,G78*(1-H83)*(1+H$10))","v":0},{"$f":"IF(COUNT($G78:H78)>='PTRM input'!$R$7,0,H78*(1-I83)*(1+I$10))","v":0},{"$f":"IF(COUNT($G78:I78)>='PTRM input'!$R$7,0,I78*(1-J83)*(1+J$10))","v":0},{"$f":"IF(COUNT($G78:J78)>='PTRM input'!$R$7,0,J78*(1-K83)*(1+K$10))","v":0},{"$f":"IF(COUNT($G78:K78)>='PTRM input'!$R$7,0,K78*(1-L83)*(1+L$10))","v":0},{"$f":"IF(COUNT($G78:L78)>='PTRM input'!$R$7,0,L78*(1-M83)*(1+M$10))","v":0},{"$f":"IF(COUNT($G78:M78)>='PTRM input'!$R$7,0,M78*(1-N83)*(1+N$10))","v":0},{"$f":"IF(COUNT($G78:N78)>='PTRM input'!$R$7,0,N78*(1-O83)*(1+O$10))","v":0},{"$f":"IF(COUNT($G78:O78)>='PTRM input'!$R$7,0,O78*(1-P83)*(1+P$10))","v":0}]
[]
[null,null,null,"Smoothed - Expected Revenue",null,{"$f":"F78*F76/1000000","v":0},{"$f":"G78*G76/1000000","v":0},{"$f":"IF(COUNT($G80:G80)>='PTRM input'!$R$7,0,H78*H76/1000000)","v":0},{"$f":"IF(COUNT($G80:H80)>='PTRM input'!$R$7,0,I78*I76/1000000)","v":0},{"$f":"IF(COUNT($G80:I80)>='PTRM input'!$R$7,0,J78*J76/1000000)","v":0},{"$f":"IF(COUNT($G80:J80)>='PTRM input'!$R$7,0,K78*K76/1000000)","v":0},{"$f":"IF(COUNT($G80:K80)>='PTRM input'!$R$7,0,L78*L76/1000000)","v":0},{"$f":"IF(COUNT($G80:L80)>='PTRM input'!$R$7,0,M78*M76/1000000)","v":0},{"$f":"IF(COUNT($G80:M80)>='PTRM input'!$R$7,0,N78*N76/1000000)","v":0},{"$f":"IF(COUNT($G80:N80)>='PTRM input'!$R$7,0,O78*O76/1000000)","v":0},{"$f":"IF(COUNT($G80:O80)>='PTRM input'!$R$7,0,P78*P76/1000000)","v":0},null,{"$f":"G80/G$8+H80/H$8+I80/I$8+J80/J$8+K80/K$8+L80/L$8+M80/M$8+N80/N$8+O80/O$8+P80/P$8","v":0},"NPV (smoothed)"]
[null,null,null,null,null,null,{"$f":"G44-G80","v":7.9837684238511271},7.9665570866532622,7.4137126195489458,6.5642551011464469,5.9241698437733152]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,null,null,null,null,null,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,null,{"$f":"R80-R71","v":-30.268682283206253},"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF($F$21=$G$4,\"\",\"Caution - do not use default smoothing within the period\")","v":""},null,{"$f":"IF($F$21=H$4,\"Use to smooth\",\"\")","v":""},"","","","","","","",""]

{"sheet":"Revenue summary","index":11,"n_rows":99,"n_cols":20,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Revenue and Price Summary\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Jemena Electricity - Revenue and Price Summary - DNSP PTRM - version 5"}]
[]
[null,null,"Year",null,null,{"$f":"'PTRM input'!F525","v":"2025-26"},{"$f":"'PTRM input'!G525","v":"2026-27"},{"$f":"'PTRM input'!H525","v":"2027-28"},{"$f":"'PTRM input'!I525","v":"2028-29"},{"$f":"'PTRM input'!J525","v":"2029-30"},{"$f":"'PTRM input'!K525","v":"2030-31"},{"$f":"'PTRM input'!L525","v":"2031-32"},{"$f":"'PTRM input'!M525","v":"2032-33"},{"$f":"'PTRM input'!N525","v":"2033-34"},{"$f":"'PTRM input'!O525","v":"2034-35"},{"$f":"'PTRM input'!P525","v":"2035-36"},"Total"]
[null,null,"Building Block Components ($m Nominal)"]
[]
[null,null,null,"Return on Capital",null,null,{"$f":"'X factors'!G30","v":1.3428449093083041},{"$f":"'X factors'!H30","v":1.9863761168493572},{"$f":"'X factors'!I30","v":2.9001241819090042},{"$f":"'X factors'!J30","v":3.9525941236576863},{"$f":"'X factors'!K30","v":4.6983144890025539},{"$f":"'X factors'!L30","v":0},{"$f":"'X factors'!M30","v":0},{"$f":"'X factors'!N30","v":0},{"$f":"'X factors'!O30","v":0},{"$f":"'X factors'!P30","v":0},{"$f":"SUM(G7:P7)","v":14.880253820726905}]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,{"$f":"'X factors'!G31","v":0.5743043642327671},{"$f":"'X factors'!H31","v":0.97990971988405118},{"$f":"'X factors'!I31","v":1.3692010962034451},{"$f":"'X factors'!J31","v":1.813813283813672},{"$f":"'X factors'!K31","v":2.1677958928526837},{"$f":"'X factors'!L31","v":0},{"$f":"'X factors'!M31","v":0},{"$f":"'X factors'!N31","v":0},{"$f":"'X factors'!O31","v":0},{"$f":"'X factors'!P31","v":0},6.905024356986619]
[null,null,null,"Operating Expenditure",null,null,{"$f":"'X factors'!G32","v":4.0879776712343583},{"$f":"'X factors'!H32","v":3.7865836586586243},{"$f":"'X factors'!I32","v":3.0839235052038925},{"$f":"'X factors'!J32","v":2.1469505712401395},{"$f":"'X factors'!K32","v":1.6499738655913572},{"$f":"'X factors'!L32","v":0},{"$f":"'X factors'!M32","v":0},{"$f":"'X factors'!N32","v":0},{"$f":"'X factors'!O32","v":0},{"$f":"'X factors'!P32","v":0},14.755409271928373]
[null,null,null,"Revenue Adjustments",null,null,{"$f":"'X factors'!G33","v":0},{"$f":"'X factors'!H33","v":0},{"$f":"'X factors'!I33","v":0},{"$f":"'X factors'!J33","v":0},{"$f":"'X factors'!K33","v":0},{"$f":"'X factors'!L33","v":0},{"$f":"'X factors'!M33","v":0},{"$f":"'X factors'!N33","v":0},{"$f":"'X factors'!O33","v":0},{"$f":"'X factors'!P33","v":0},0]
[null,null,null,"Net Tax Allowance",null,null,{"$f":"'X factors'!G34","v":2.7389353175714698E-2},{"$f":"'X factors'!H34","v":0},{"$f":"'X factors'!I34","v":0},{"$f":"'X factors'!J34","v":0},{"$f":"'X factors'!K34","v":0},{"$f":"'X factors'!L34","v":0},{"$f":"'X factors'!M34","v":0},{"$f":"'X factors'!N34","v":0},{"$f":"'X factors'!O34","v":0},{"$f":"'X factors'!P34","v":0},2.7389353175714698E-2]
[null,null,null,"Annual Revenue Requirement (unsmoothed)",null,{"$f":"'PTRM input'!G403","v":6.1515090710544991},{"$f":"'X factors'!G35","v":6.0325162979511449},{"$f":"'X factors'!H35","v":6.7528694953920327},{"$f":"'X factors'!I35","v":7.3532487833163414},{"$f":"'X factors'!J35","v":7.9133579787114972},{"$f":"'X factors'!K35","v":8.5160842474465959},{"$f":"'X factors'!L35","v":0},{"$f":"'X factors'!M35","v":0},{"$f":"'X factors'!N35","v":0},{"$f":"'X factors'!O35","v":0},{"$f":"'X factors'!P35","v":0},36.568076802817615,null,{"$f":"G12/'X factors'!G$8+H12/'X factors'!H$8+I12/'X factors'!I$8+J12/'X factors'!J$8+K12/'X factors'!K$8+L12/'X factors'!L$8+M12/'X factors'!M$8+N12/'X factors'!N$8+O12/'X factors'!O$8+P12/'X factors'!P$8","v":30.268682283206253},"NPV"]
[]
[null,null,"Revenue Smoothing ($m Nominal)"]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,{"$f":"F12","v":6.1515090710544991},{"$f":"'X factors'!G44","v":7.9837684238511271},{"$f":"'X factors'!H44","v":7.9665570866532622},{"$f":"'X factors'!I44","v":7.4137126195489458},{"$f":"'X factors'!J44","v":6.5642551011464469},{"$f":"'X factors'!K44","v":5.9241698437733152},{"$f":"'X factors'!L44","v":0},{"$f":"'X factors'!M44","v":0},{"$f":"'X factors'!N44","v":0},{"$f":"'X factors'!O44","v":0},{"$f":"'X factors'!P44","v":0},{"$f":"SUM(G17:P17)","v":35.852463074973095},null,{"$f":"G17/'X factors'!G$8+H17/'X factors'!H$8+I17/'X factors'!I$8+J17/'X factors'!J$8+K17/'X factors'!K$8+L17/'X factors'!L$8+M17/'X factors'!M$8+N17/'X factors'!N$8+O17/'X factors'!O$8+P17/'X factors'!P$8","v":30.268682283206232},"NPV"]
[null,null,null,"X factors",null,null,{"$f":"P_0_WAPC","v":-0.2720868974528986},{"$f":"IF(COUNT($G18:G18)>='PTRM input'!$R$7,\"\",X_02_WAPC)","v":0},{"$f":"IF(COUNT($G18:H18)>='PTRM input'!$R$7,\"\",X_03_WAPC)","v":0},{"$f":"IF(COUNT($G18:I18)>='PTRM input'!$R$7,\"\",X_04_WAPC)","v":0},{"$f":"IF(COUNT($G18:J18)>='PTRM input'!$R$7,\"\",X_05_WAPC)","v":0},{"$f":"IF(COUNT($G18:K18)>='PTRM input'!$R$7,\"\",X_06_WAPC)","v":""},{"$f":"IF(COUNT($G18:L18)>='PTRM input'!$R$7,\"\",X_07_WAPC)","v":""},{"$f":"IF(COUNT($G18:M18)>='PTRM input'!$R$7,\"\",X_08_WAPC)","v":""},{"$f":"IF(COUNT($G18:N18)>='PTRM input'!$R$7,\"\",X_09_WAPC)","v":""},{"$f":"IF(COUNT($G18:O18)>='PTRM input'!$R$7,\"\",X_10_WAPC)","v":""}]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,{"$f":"F12","v":6.1515090710544991},{"$f":"'X factors'!G60","v":6.3126724086705011},{"$f":"'X factors'!H60","v":6.4780580632970963},{"$f":"'X factors'!I60","v":6.6477766553843294},{"$f":"'X factors'!J60","v":6.8219417035265453},{"$f":"'X factors'!K60","v":7.0006697003908442},{"$f":"'X factors'!L60","v":0},{"$f":"'X factors'!M60","v":0},{"$f":"'X factors'!N60","v":0},{"$f":"'X factors'!O60","v":0},{"$f":"'X factors'!P60","v":0},{"$f":"SUM(G21:P21)","v":33.261118531269318},null,{"$f":"G21/'X factors'!G$8+H21/'X factors'!H$8+I21/'X factors'!I$8+J21/'X factors'!J$8+K21/'X factors'!K$8+L21/'X factors'!L$8+M21/'X factors'!M$8+N21/'X factors'!N$8+O21/'X factors'!O$8+P21/'X factors'!P$8","v":27.730251924090496},"NPV"]
[null,null,null,"X factors",null,null,{"$f":"P_0_RevCap","v":0},{"$f":"IF(COUNT($G22:G22)>='PTRM input'!$R$7,\"\",X_02_RevCap)","v":0},{"$f":"IF(COUNT($G22:H22)>='PTRM input'!$R$7,\"\",X_03_RevCap)","v":0},{"$f":"IF(COUNT($G22:I22)>='PTRM input'!$R$7,\"\",X_04_RevCap)","v":0},{"$f":"IF(COUNT($G22:J22)>='PTRM input'!$R$7,\"\",X_05_RevCap)","v":0},{"$f":"IF(COUNT($G22:K22)>='PTRM input'!$R$7,\"\",X_06_RevCap)","v":""},{"$f":"IF(COUNT($G22:L22)>='PTRM input'!$R$7,\"\",X_07_RevCap)","v":""},{"$f":"IF(COUNT($G22:M22)>='PTRM input'!$R$7,\"\",X_08_RevCap)","v":""},{"$f":"IF(COUNT($G22:N22)>='PTRM input'!$R$7,\"\",X_09_RevCap)","v":""},{"$f":"IF(COUNT($G22:O22)>='PTRM input'!$R$7,\"\",X_10_RevCap)","v":""}]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue (smoothed)",null,{"$f":"F12","v":6.1515090710544991},{"$f":"'X factors'!G80","v":0},{"$f":"'X factors'!H80","v":0},{"$f":"'X factors'!I80","v":0},{"$f":"'X factors'!J80","v":0},{"$f":"'X factors'!K80","v":0},{"$f":"'X factors'!L80","v":0},{"$f":"'X factors'!M80","v":0},{"$f":"'X factors'!N80","v":0},{"$f":"'X factors'!O80","v":0},{"$f":"'X factors'!P80","v":0},{"$f":"SUM(G25:P25)","v":0},null,{"$f":"G25/'X factors'!G$8+H25/'X factors'!H$8+I25/'X factors'!I$8+J25/'X factors'!J$8+K25/'X factors'!K$8+L25/'X factors'!L$8+M25/'X factors'!M$8+N25/'X factors'!N$8+O25/'X factors'!O$8+P25/'X factors'!P$8","v":0},"NPV"]
[null,null,null,"X factors",null,null,{"$f":"P_0_RevYld","v":0},{"$f":"IF(COUNT($G26:G26)>='PTRM input'!$R$7,\"\",X_02_RevYld)","v":0},{"$f":"IF(COUNT($G26:H26)>='PTRM input'!$R$7,\"\",X_03_RevYld)","v":0},{"$f":"IF(COUNT($G26:I26)>='PTRM input'!$R$7,\"\",X_04_RevYld)","v":0},{"$f":"IF(COUNT($G26:J26)>='PTRM input'!$R$7,\"\",X_05_RevYld)","v":0},{"$f":"IF(COUNT($G26:K26)>='PTRM input'!$R$7,\"\",X_06_RevYld)","v":""},{"$f":"IF(COUNT($G26:L26)>='PTRM input'!$R$7,\"\",X_07_RevYld)","v":""},{"$f":"IF(COUNT($G26:M26)>='PTRM input'!$R$7,\"\",X_08_RevYld)","v":""},{"$f":"IF(COUNT($G26:N26)>='PTRM input'!$R$7,\"\",X_09_RevYld)","v":""},{"$f":"IF(COUNT($G26:O26)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":""}]
[]
[null,null,{"$f":"\"Building Block Components ($m Real \"&'PTRM input'!$F$525&\")\"","v":"Building Block Components ($m Real 2025-26)"}]
[]
[null,null,null,"Return on Capital",null,null,{"$f":"G7/'X factors'!G$11","v":1.3085619062512259},{"$f":"H7/'X factors'!H$11","v":1.8862459369661313},{"$f":"I7/'X factors'!I$11","v":2.6836250880583101},{"$f":"J7/'X factors'!J$11","v":3.5641492792745262},{"$f":"K7/'X factors'!K$11","v":4.1284227702033176},{"$f":"L7/'X factors'!L$11","v":0},{"$f":"M7/'X factors'!M$11","v":0},{"$f":"N7/'X factors'!N$11","v":0},{"$f":"O7/'X factors'!O$11","v":0},{"$f":"P7/'X factors'!P$11","v":0},{"$f":"SUM(G30:P30)","v":13.571004980753511}]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,{"$f":"G8/'X factors'!G$11","v":0.55964230002996429},{"$f":"H8/'X factors'!H$11","v":0.93051397066565045},{"$f":"I8/'X factors'!I$11","v":1.2669879570294194},{"$f":"J8/'X factors'!J$11","v":1.6355591052340832},{"$f":"K8/'X factors'!K$11","v":1.9048486316006989},{"$f":"L8/'X factors'!L$11","v":0},{"$f":"M8/'X factors'!M$11","v":0},{"$f":"N8/'X factors'!N$11","v":0},{"$f":"O8/'X factors'!O$11","v":0},{"$f":"P8/'X factors'!P$11","v":0},6.2975519645598164]
[null,null,null,"Operating Expenditure",null,null,{"$f":"G9/'X factors'!G$11","v":3.983611076083482},{"$f":"H9/'X factors'!H$11","v":3.5957077718272052},{"$f":"I9/'X factors'!I$11","v":2.8537034861624981},{"$f":"J9/'X factors'!J$11","v":1.9359570175251013},{"$f":"K9/'X factors'!K$11","v":1.4498368921221112},{"$f":"L9/'X factors'!L$11","v":0},{"$f":"M9/'X factors'!M$11","v":0},{"$f":"N9/'X factors'!N$11","v":0},{"$f":"O9/'X factors'!O$11","v":0},{"$f":"P9/'X factors'!P$11","v":0},13.818816243720399]
[null,null,null,"Revenue Adjustments",null,null,{"$f":"G10/'X factors'!G$11","v":0},{"$f":"H10/'X factors'!H$11","v":0},{"$f":"I10/'X factors'!I$11","v":0},{"$f":"J10/'X factors'!J$11","v":0},{"$f":"K10/'X factors'!K$11","v":0},{"$f":"L10/'X factors'!L$11","v":0},{"$f":"M10/'X factors'!M$11","v":0},{"$f":"N10/'X factors'!N$11","v":0},{"$f":"O10/'X factors'!O$11","v":0},{"$f":"P10/'X factors'!P$11","v":0},0]
[null,null,null,"Net Tax Allowance",null,null,{"$f":"G11/'X factors'!G$11","v":2.6690099470282631E-2},{"$f":"H11/'X factors'!H$11","v":0},{"$f":"I11/'X factors'!I$11","v":0},{"$f":"J11/'X factors'!J$11","v":0},{"$f":"K11/'X factors'!K$11","v":0},{"$f":"L11/'X factors'!L$11","v":0},{"$f":"M11/'X factors'!M$11","v":0},{"$f":"N11/'X factors'!N$11","v":0},{"$f":"O11/'X factors'!O$11","v":0},{"$f":"P11/'X factors'!P$11","v":0},2.6690099470282631E-2]
[null,null,null,"Annual Revenue Requirement (unsmoothed)",null,{"$f":"F12/'X factors'!F$11","v":6.1515090710544991},{"$f":"G12/'X factors'!G$11","v":5.8785053818349553},{"$f":"H12/'X factors'!H$11","v":6.4124676794589872},{"$f":"I12/'X factors'!I$11","v":6.8043165312502278},{"$f":"J12/'X factors'!J$11","v":7.1356654020337098},{"$f":"K12/'X factors'!K$11","v":7.4831082939261293},{"$f":"L12/'X factors'!L$11","v":0},{"$f":"M12/'X factors'!M$11","v":0},{"$f":"N12/'X factors'!N$11","v":0},{"$f":"O12/'X factors'!O$11","v":0},{"$f":"P12/'X factors'!P$11","v":0},33.714063288504008]
[]
[null,null,{"$f":"\"Revenue Smoothing ($m Real \"&'PTRM input'!$F$525&\")\"","v":"Revenue Smoothing ($m Real 2025-26)"}]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,{"$f":"F35","v":6.1515090710544991},{"$f":"G17/'X factors'!G$11","v":7.7799417902729582},{"$f":"H17/'X factors'!H$11","v":7.5649751368049021},{"$f":"I17/'X factors'!I$11","v":6.8602666415407656},{"$f":"J17/'X factors'!J$11","v":5.9191468579310786},{"$f":"K17/'X factors'!K$11","v":5.2055854785442168},{"$f":"L17/'X factors'!L$11","v":0},{"$f":"M17/'X factors'!M$11","v":0},{"$f":"N17/'X factors'!N$11","v":0},{"$f":"O17/'X factors'!O$11","v":0},{"$f":"P17/'X factors'!P$11","v":0},{"$f":"SUM(G40:P40)","v":33.32991590509392}]
[null,null,null,"X factors",null,null,{"$f":"P_0_WAPC","v":-0.2720868974528986},{"$f":"IF(COUNT($G41:G41)>='PTRM input'!$R$7,\"\",X_02_WAPC)","v":0},{"$f":"IF(COUNT($G41:H41)>='PTRM input'!$R$7,\"\",X_03_WAPC)","v":0},{"$f":"IF(COUNT($G41:I41)>='PTRM input'!$R$7,\"\",X_04_WAPC)","v":0},{"$f":"IF(COUNT($G41:J41)>='PTRM input'!$R$7,\"\",X_05_WAPC)","v":0},{"$f":"IF(COUNT($G41:K41)>='PTRM input'!$R$7,\"\",X_06_WAPC)","v":""},{"$f":"IF(COUNT($G41:L41)>='PTRM input'!$R$7,\"\",X_07_WAPC)","v":""},{"$f":"IF(COUNT($G41:M41)>='PTRM input'!$R$7,\"\",X_08_WAPC)","v":""},{"$f":"IF(COUNT($G41:N41)>='PTRM input'!$R$7,\"\",X_09_WAPC)","v":""},{"$f":"IF(COUNT($G41:O41)>='PTRM input'!$R$7,\"\",X_10_WAPC)","v":""}]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,{"$f":"F35","v":6.1515090710544991},{"$f":"G21/'X factors'!G$11","v":6.1515090710544991},{"$f":"H21/'X factors'!H$11","v":6.1515090710545},{"$f":"I21/'X factors'!I$11","v":6.1515090710545},{"$f":"J21/'X factors'!J$11","v":6.1515090710545},{"$f":"K21/'X factors'!K$11","v":6.1515090710545008},{"$f":"L21/'X factors'!L$11","v":0},{"$f":"M21/'X factors'!M$11","v":0},{"$f":"N21/'X factors'!N$11","v":0},{"$f":"O21/'X factors'!O$11","v":0},{"$f":"P21/'X factors'!P$11","v":0},{"$f":"SUM(G44:P44)","v":30.757545355272502}]
[null,null,null,"X factors",null,null,{"$f":"P_0_RevCap","v":0},{"$f":"IF(COUNT($G45:G45)>='PTRM input'!$R$7,\"\",X_02_RevCap)","v":0},{"$f":"IF(COUNT($G45:H45)>='PTRM input'!$R$7,\"\",X_03_RevCap)","v":0},{"$f":"IF(COUNT($G45:I45)>='PTRM input'!$R$7,\"\",X_04_RevCap)","v":0},{"$f":"IF(COUNT($G45:J45)>='PTRM input'!$R$7,\"\",X_05_RevCap)","v":0},{"$f":"IF(COUNT($G45:K45)>='PTRM input'!$R$7,\"\",X_06_RevCap)","v":""},{"$f":"IF(COUNT($G45:L45)>='PTRM input'!$R$7,\"\",X_07_RevCap)","v":""},{"$f":"IF(COUNT($G45:M45)>='PTRM input'!$R$7,\"\",X_08_RevCap)","v":""},{"$f":"IF(COUNT($G45:N45)>='PTRM input'!$R$7,\"\",X_09_RevCap)","v":""},{"$f":"IF(COUNT($G45:O45)>='PTRM input'!$R$7,\"\",X_10_RevCap)","v":""}]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue (smoothed)",null,{"$f":"F35","v":6.1515090710544991},{"$f":"G25/'X factors'!G$11","v":0},{"$f":"H25/'X factors'!H$11","v":0},{"$f":"I25/'X factors'!I$11","v":0},{"$f":"J25/'X factors'!J$11","v":0},{"$f":"K25/'X factors'!K$11","v":0},{"$f":"L25/'X factors'!L$11","v":0},{"$f":"M25/'X factors'!M$11","v":0},{"$f":"N25/'X factors'!N$11","v":0},{"$f":"O25/'X factors'!O$11","v":0},{"$f":"P25/'X factors'!P$11","v":0},{"$f":"SUM(G48:P48)","v":0}]
[null,null,null,"X factors",null,null,{"$f":"P_0_RevYld","v":0},{"$f":"IF(COUNT($G49:G49)>='PTRM input'!$R$7,\"\",X_02_RevYld)","v":0},{"$f":"IF(COUNT($G49:H49)>='PTRM input'!$R$7,\"\",X_03_RevYld)","v":0},{"$f":"IF(COUNT($G49:I49)>='PTRM input'!$R$7,\"\",X_04_RevYld)","v":0},{"$f":"IF(COUNT($G49:J49)>='PTRM input'!$R$7,\"\",X_05_RevYld)","v":0},{"$f":"IF(COUNT($G49:K49)>='PTRM input'!$R$7,\"\",X_06_RevYld)","v":""},{"$f":"IF(COUNT($G49:L49)>='PTRM input'!$R$7,\"\",X_07_RevYld)","v":""},{"$f":"IF(COUNT($G49:M49)>='PTRM input'!$R$7,\"\",X_08_RevYld)","v":""},{"$f":"IF(COUNT($G49:N49)>='PTRM input'!$R$7,\"\",X_09_RevYld)","v":""},{"$f":"IF(COUNT($G49:O49)>='PTRM input'!$R$7,\"\",X_10_RevYld)","v":""}]
[]
[null,null,"Price Path Analysis ($ Nominal)"]
[]
[null,null,null,"Forecast Energy","GWh",{"$f":"'X factors'!F$76/1000","v":0},{"$f":"'X factors'!G$76/1000","v":0},{"$f":"'X factors'!H$76/1000","v":0},{"$f":"'X factors'!I$76/1000","v":0},{"$f":"'X factors'!J$76/1000","v":0},{"$f":"'X factors'!K$76/1000","v":0},{"$f":"'X factors'!L$76/1000","v":0},{"$f":"'X factors'!M$76/1000","v":0},{"$f":"'X factors'!N$76/1000","v":0},{"$f":"'X factors'!O$76/1000","v":0},{"$f":"'X factors'!P$76/1000","v":0}]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue","$m Nominal",{"$f":"'X factors'!F44","v":6.1515090710544991},{"$f":"G17","v":7.9837684238511271},7.9665570866532622,7.4137126195489458,6.5642551011464469,5.9241698437733152,0,0,0,0,0,null,null,{"$f":"OFFSET(F56,0,'PTRM input'!$R$7,1,1)/F56-1","v":-3.6956659683867299E-2},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$f":"G56/F56-1","v":0.29785526309604227},{"$f":"IF(COUNT($G57:G57)>='PTRM input'!$R$7,\"\",(H56/G56-1))","v":-2.1557911357307225E-3},{"$f":"IF(COUNT($G57:H57)>='PTRM input'!$R$7,\"\",(I56/H56-1))","v":-6.9395657508125042E-2},{"$f":"IF(COUNT($G57:I57)>='PTRM input'!$R$7,\"\",(J56/I56-1))","v":-0.11457923472277509},{"$f":"IF(COUNT($G57:J57)>='PTRM input'!$R$7,\"\",(K56/J56-1))","v":-9.7510722467403887E-2},{"$f":"IF(COUNT($G57:K57)>='PTRM input'!$R$7,\"\",(L56/K56-1))","v":""},{"$f":"IF(COUNT($G57:L57)>='PTRM input'!$R$7,\"\",(M56/L56-1))","v":""},{"$f":"IF(COUNT($G57:M57)>='PTRM input'!$R$7,\"\",(N56/M56-1))","v":""},{"$f":"IF(COUNT($G57:N57)>='PTRM input'!$R$7,\"\",(O56/N56-1))","v":""},{"$f":"IF(COUNT($G57:O57)>='PTRM input'!$R$7,\"\",(P56/O56-1))","v":""},null,null,{"$f":"POWER(1+S56,1/'PTRM input'!$R$7)-1","v":-7.5030828138306083E-3},"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",{"$f":"IF(F53>0,(F56*1000)/(F53),0)","v":0},{"$f":"F59*(1+'X factors'!G$10)*(1-P_0_WAPC)","v":0},{"$f":"IF(COUNT($G59:G59)>='PTRM input'!$R$7,0,(G59*(1+'X factors'!H$10)*(1-X_02_WAPC)))","v":0},{"$f":"IF(COUNT($G59:H59)>='PTRM input'!$R$7,0,(H59*(1+'X factors'!I$10)*(1-X_03_WAPC)))","v":0},{"$f":"IF(COUNT($G59:I59)>='PTRM input'!$R$7,0,(I59*(1+'X factors'!J$10)*(1-X_04_WAPC)))","v":0},{"$f":"IF(COUNT($G59:J59)>='PTRM input'!$R$7,0,(J59*(1+'X factors'!K$10)*(1-X_05_WAPC)))","v":0},{"$f":"IF(COUNT($G59:K59)>='PTRM input'!$R$7,0,(K59*(1+'X factors'!L$10)*(1-X_06_WAPC)))","v":0},{"$f":"IF(COUNT($G59:L59)>='PTRM input'!$R$7,0,(L59*(1+'X factors'!M$10)*(1-X_07_WAPC)))","v":0},{"$f":"IF(COUNT($G59:M59)>='PTRM input'!$R$7,0,(M59*(1+'X factors'!N$10)*(1-X_08_WAPC)))","v":0},{"$f":"IF(COUNT($G59:N59)>='PTRM input'!$R$7,0,(N59*(1+'X factors'!O$10)*(1-X_09_WAPC)))","v":0},{"$f":"IF(COUNT($G59:O59)>='PTRM input'!$R$7,0,(O59*(1+'X factors'!P$10)*(1-X_10_WAPC)))","v":0},null,null,{"$f":"OFFSET(F59,0,'PTRM input'!$R$7,1,1)/F59-1","v":{"$error":"#DIV/0!"}},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$f":"G59/F59-1","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G60:G60)>='PTRM input'!$R$7,\"\",(H59/G59-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G60:H60)>='PTRM input'!$R$7,\"\",(I59/H59-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G60:I60)>='PTRM input'!$R$7,\"\",(J59/I59-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G60:J60)>='PTRM input'!$R$7,\"\",(K59/J59-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G60:K60)>='PTRM input'!$R$7,\"\",(L59/K59-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G60:L60)>='PTRM input'!$R$7,\"\",(M59/L59-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G60:M60)>='PTRM input'!$R$7,\"\",(N59/M59-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G60:N60)>='PTRM input'!$R$7,\"\",(O59/N59-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G60:O60)>='PTRM input'!$R$7,\"\",(P59/O59-1))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"POWER(1+S59,1/'PTRM input'!$R$7)-1","v":{"$error":"#DIV/0!"}},"Average yearly change"]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue","$m Nominal",{"$f":"'X factors'!F60","v":6.1515090710544991},{"$f":"G21","v":6.3126724086705011},6.4780580632970963,6.6477766553843294,6.8219417035265453,7.0006697003908442,0,0,0,0,0,null,null,{"$f":"OFFSET(F63,0,'PTRM input'!$R$7,1,1)/F63-1","v":0.13804102692980025},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$f":"G63/F63-1","v":2.6198992109813357E-2},{"$f":"IF(COUNT($G64:G64)>='PTRM input'!$R$7,\"\",(H63/G63-1))","v":2.6198992109813357E-2},{"$f":"IF(COUNT($G64:H64)>='PTRM input'!$R$7,\"\",(I63/H63-1))","v":2.6198992109813357E-2},{"$f":"IF(COUNT($G64:I64)>='PTRM input'!$R$7,\"\",(J63/I63-1))","v":2.6198992109813357E-2},{"$f":"IF(COUNT($G64:J64)>='PTRM input'!$R$7,\"\",(K63/J63-1))","v":2.6198992109813357E-2},{"$f":"IF(COUNT($G64:K64)>='PTRM input'!$R$7,\"\",(L63/K63-1))","v":""},{"$f":"IF(COUNT($G64:L64)>='PTRM input'!$R$7,\"\",(M63/L63-1))","v":""},{"$f":"IF(COUNT($G64:M64)>='PTRM input'!$R$7,\"\",(N63/M63-1))","v":""},{"$f":"IF(COUNT($G64:N64)>='PTRM input'!$R$7,\"\",(O63/N63-1))","v":""},{"$f":"IF(COUNT($G64:O64)>='PTRM input'!$R$7,\"\",(P63/O63-1))","v":""},null,null,{"$f":"POWER(1+S63,1/'PTRM input'!$R$7)-1","v":2.6198992109813357E-2},"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",{"$f":"IF(F$53>0,(F63*1000)/(F$53),0)","v":0},{"$f":"G63*1000/G$53","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G66:G66)>='PTRM input'!$R$7,0,((H63*1000)/(H$53)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G66:H66)>='PTRM input'!$R$7,0,((I63*1000)/(I$53)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G66:I66)>='PTRM input'!$R$7,0,((J63*1000)/(J$53)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G66:J66)>='PTRM input'!$R$7,0,((K63*1000)/(K$53)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G66:K66)>='PTRM input'!$R$7,0,((L63*1000)/(L$53)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G66:L66)>='PTRM input'!$R$7,0,((M63*1000)/(M$53)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G66:M66)>='PTRM input'!$R$7,0,((N63*1000)/(N$53)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G66:N66)>='PTRM input'!$R$7,0,((O63*1000)/(O$53)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G66:O66)>='PTRM input'!$R$7,0,((P63*1000)/(P$53)))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"OFFSET(F66,0,'PTRM input'!$R$7,1,1)/F66-1","v":{"$error":"#DIV/0!"}},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$f":"G66/F66-1","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G67:G67)>='PTRM input'!$R$7,\"\",(H66/G66-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G67:H67)>='PTRM input'!$R$7,\"\",(I66/H66-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G67:I67)>='PTRM input'!$R$7,\"\",(J66/I66-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G67:J67)>='PTRM input'!$R$7,\"\",(K66/J66-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G67:K67)>='PTRM input'!$R$7,\"\",(L66/K66-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G67:L67)>='PTRM input'!$R$7,\"\",(M66/L66-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G67:M67)>='PTRM input'!$R$7,\"\",(N66/M66-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G67:N67)>='PTRM input'!$R$7,\"\",(O66/N66-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G67:O67)>='PTRM input'!$R$7,\"\",(P66/O66-1))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"POWER(1+S66,1/'PTRM input'!$R$7)-1","v":{"$error":"#DIV/0!"}},"Average yearly change"]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue","$m Nominal",{"$f":"'X factors'!F80","v":0},{"$f":"G73*G53/1000","v":0},{"$f":"IF(COUNT($G70:G70)>='PTRM input'!$R$7,0,H73*H53/1000)","v":0},{"$f":"IF(COUNT($G70:H70)>='PTRM input'!$R$7,0,I73*I53/1000)","v":0},{"$f":"IF(COUNT($G70:I70)>='PTRM input'!$R$7,0,J73*J53/1000)","v":0},{"$f":"IF(COUNT($G70:J70)>='PTRM input'!$R$7,0,K73*K53/1000)","v":0},{"$f":"IF(COUNT($G70:K70)>='PTRM input'!$R$7,0,L73*L53/1000)","v":0},{"$f":"IF(COUNT($G70:L70)>='PTRM input'!$R$7,0,M73*M53/1000)","v":0},{"$f":"IF(COUNT($G70:M70)>='PTRM input'!$R$7,0,N73*N53/1000)","v":0},{"$f":"IF(COUNT($G70:N70)>='PTRM input'!$R$7,0,O73*O53/1000)","v":0},{"$f":"IF(COUNT($G70:O70)>='PTRM input'!$R$7,0,P73*P53/1000)","v":0},null,null,{"$f":"OFFSET(F70,0,'PTRM input'!$R$7,1,1)/F70-1","v":{"$error":"#DIV/0!"}},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$f":"G70/F70-1","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G71:G71)>='PTRM input'!$R$7,\"\",(H70/G70-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G71:H71)>='PTRM input'!$R$7,\"\",(I70/H70-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G71:I71)>='PTRM input'!$R$7,\"\",(J70/I70-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G71:J71)>='PTRM input'!$R$7,\"\",(K70/J70-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G71:K71)>='PTRM input'!$R$7,\"\",(L70/K70-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G71:L71)>='PTRM input'!$R$7,\"\",(M70/L70-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G71:M71)>='PTRM input'!$R$7,\"\",(N70/M70-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G71:N71)>='PTRM input'!$R$7,\"\",(O70/N70-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G71:O71)>='PTRM input'!$R$7,\"\",(P70/O70-1))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"POWER(1+S70,1/'PTRM input'!$R$7)-1","v":{"$error":"#DIV/0!"}},"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",{"$f":"'X factors'!F78","v":0},{"$f":"'X factors'!G78","v":0},{"$f":"'X factors'!H78","v":0},{"$f":"'X factors'!I78","v":0},{"$f":"'X factors'!J78","v":0},{"$f":"'X factors'!K78","v":0},{"$f":"'X factors'!L78","v":0},{"$f":"'X factors'!M78","v":0},{"$f":"'X factors'!N78","v":0},{"$f":"'X factors'!O78","v":0},{"$f":"'X factors'!P78","v":0},null,null,{"$f":"OFFSET(F73,0,'PTRM input'!$R$7,1,1)/F73-1","v":{"$error":"#DIV/0!"}},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$f":"G73/F73-1","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G74:G74)>='PTRM input'!$R$7,\"\",(H73/G73-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G74:H74)>='PTRM input'!$R$7,\"\",(I73/H73-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G74:I74)>='PTRM input'!$R$7,\"\",(J73/I73-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G74:J74)>='PTRM input'!$R$7,\"\",(K73/J73-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G74:K74)>='PTRM input'!$R$7,\"\",(L73/K73-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G74:L74)>='PTRM input'!$R$7,\"\",(M73/L73-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G74:M74)>='PTRM input'!$R$7,\"\",(N73/M73-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G74:N74)>='PTRM input'!$R$7,\"\",(O73/N73-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G74:O74)>='PTRM input'!$R$7,\"\",(P73/O73-1))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"POWER(1+S73,1/'PTRM input'!$R$7)-1","v":{"$error":"#DIV/0!"}},"Average yearly change"]
[]
[null,null,{"$f":"\"Price Path Analysis ($ Real \"&'PTRM input'!$F$525&\")\"","v":"Price Path Analysis ($ Real 2025-26)"}]
[]
[null,null,null,"Forecast Energy","GWh",{"$f":"'X factors'!F$76/1000","v":0},{"$f":"'X factors'!G$76/1000","v":0},{"$f":"'X factors'!H$76/1000","v":0},{"$f":"'X factors'!I$76/1000","v":0},{"$f":"'X factors'!J$76/1000","v":0},{"$f":"'X factors'!K$76/1000","v":0},{"$f":"'X factors'!L$76/1000","v":0},{"$f":"'X factors'!M$76/1000","v":0},{"$f":"'X factors'!N$76/1000","v":0},{"$f":"'X factors'!O$76/1000","v":0},{"$f":"'X factors'!P$76/1000","v":0}]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue","$m Real",{"$f":"F56/'X factors'!F$11","v":6.1515090710544991},{"$f":"G56/'X factors'!G$11","v":7.7799417902729582},{"$f":"H56/'X factors'!H$11","v":7.5649751368049021},{"$f":"I56/'X factors'!I$11","v":6.8602666415407656},{"$f":"J56/'X factors'!J$11","v":5.9191468579310786},{"$f":"K56/'X factors'!K$11","v":5.2055854785442168},{"$f":"L56/'X factors'!L$11","v":0},{"$f":"M56/'X factors'!M$11","v":0},{"$f":"N56/'X factors'!N$11","v":0},{"$f":"O56/'X factors'!O$11","v":0},{"$f":"P56/'X factors'!P$11","v":0},null,null,{"$f":"OFFSET(F81,0,'PTRM input'!$R$7,1,1)/F81-1","v":-0.15377098230436825},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$f":"G81/F81-1","v":0.26472085148682245},{"$f":"IF(COUNT($G82:G82)>='PTRM input'!$R$7,\"\",(H81/G81-1))","v":-2.7630881986395184E-2},{"$f":"IF(COUNT($G82:H82)>='PTRM input'!$R$7,\"\",(I81/H81-1))","v":-9.3154105931638642E-2},{"$f":"IF(COUNT($G82:I82)>='PTRM input'!$R$7,\"\",(J81/I81-1))","v":-0.13718414061502404},{"$f":"IF(COUNT($G82:J82)>='PTRM input'!$R$7,\"\",(K81/J81-1))","v":-0.12055138967041501},{"$f":"IF(COUNT($G82:K82)>='PTRM input'!$R$7,\"\",(L81/K81-1))","v":""},{"$f":"IF(COUNT($G82:L82)>='PTRM input'!$R$7,\"\",(M81/L81-1))","v":""},{"$f":"IF(COUNT($G82:M82)>='PTRM input'!$R$7,\"\",(N81/M81-1))","v":""},{"$f":"IF(COUNT($G82:N82)>='PTRM input'!$R$7,\"\",(O81/N81-1))","v":""},{"$f":"IF(COUNT($G82:O82)>='PTRM input'!$R$7,\"\",(P81/O81-1))","v":""},null,null,{"$f":"POWER(1+S81,1/'PTRM input'!$R$7)-1","v":-3.2841656620958171E-2},"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",{"$f":"IF(F78>0,(F81*1000)/(F78),0)","v":0},{"$f":"G59/'X factors'!G$11","v":0},{"$f":"H59/'X factors'!H$11","v":0},{"$f":"I59/'X factors'!I$11","v":0},{"$f":"J59/'X factors'!J$11","v":0},{"$f":"K59/'X factors'!K$11","v":0},{"$f":"L59/'X factors'!L$11","v":0},{"$f":"M59/'X factors'!M$11","v":0},{"$f":"N59/'X factors'!N$11","v":0},{"$f":"O59/'X factors'!O$11","v":0},{"$f":"P59/'X factors'!P$11","v":0},null,null,{"$f":"OFFSET(F84,0,'PTRM input'!$R$7,1,1)/F84-1","v":{"$error":"#DIV/0!"}},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$f":"G84/F84-1","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G85:G85)>='PTRM input'!$R$7,\"\",(H84/G84-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G85:H85)>='PTRM input'!$R$7,\"\",(I84/H84-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G85:I85)>='PTRM input'!$R$7,\"\",(J84/I84-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G85:J85)>='PTRM input'!$R$7,\"\",(K84/J84-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G85:K85)>='PTRM input'!$R$7,\"\",(L84/K84-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G85:L85)>='PTRM input'!$R$7,\"\",(M84/L84-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G85:M85)>='PTRM input'!$R$7,\"\",(N84/M84-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G85:N85)>='PTRM input'!$R$7,\"\",(O84/N84-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G85:O85)>='PTRM input'!$R$7,\"\",(P84/O84-1))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"POWER(1+S84,1/'PTRM input'!$R$7)-1","v":{"$error":"#DIV/0!"}},"Average yearly change"]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue","$m Real",{"$f":"F63/'X factors'!F$11","v":6.1515090710544991},{"$f":"G63/'X factors'!G$11","v":6.1515090710544991},{"$f":"H63/'X factors'!H$11","v":6.1515090710545},{"$f":"I63/'X factors'!I$11","v":6.1515090710545},{"$f":"J63/'X factors'!J$11","v":6.1515090710545},{"$f":"K63/'X factors'!K$11","v":6.1515090710545008},{"$f":"L63/'X factors'!L$11","v":0},{"$f":"M63/'X factors'!M$11","v":0},{"$f":"N63/'X factors'!N$11","v":0},{"$f":"O63/'X factors'!O$11","v":0},{"$f":"P63/'X factors'!P$11","v":0},null,null,{"$f":"OFFSET(F88,0,'PTRM input'!$R$7,1,1)/F88-1","v":0},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$f":"G88/F88-1","v":0},{"$f":"IF(COUNT($G89:G89)>='PTRM input'!$R$7,\"\",(H88/G88-1))","v":2.2204460492503131E-16},{"$f":"IF(COUNT($G89:H89)>='PTRM input'!$R$7,\"\",(I88/H88-1))","v":0},{"$f":"IF(COUNT($G89:I89)>='PTRM input'!$R$7,\"\",(J88/I88-1))","v":0},{"$f":"IF(COUNT($G89:J89)>='PTRM input'!$R$7,\"\",(K88/J88-1))","v":2.2204460492503131E-16},{"$f":"IF(COUNT($G89:K89)>='PTRM input'!$R$7,\"\",(L88/K88-1))","v":""},{"$f":"IF(COUNT($G89:L89)>='PTRM input'!$R$7,\"\",(M88/L88-1))","v":""},{"$f":"IF(COUNT($G89:M89)>='PTRM input'!$R$7,\"\",(N88/M88-1))","v":""},{"$f":"IF(COUNT($G89:N89)>='PTRM input'!$R$7,\"\",(O88/N88-1))","v":""},{"$f":"IF(COUNT($G89:O89)>='PTRM input'!$R$7,\"\",(P88/O88-1))","v":""},null,null,{"$f":"POWER(1+S88,1/'PTRM input'!$R$7)-1","v":0},"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",{"$f":"F66/'X factors'!F$11","v":0},{"$f":"G66/'X factors'!G$11","v":{"$error":"#DIV/0!"}},{"$f":"H66/'X factors'!H$11","v":{"$error":"#DIV/0!"}},{"$f":"I66/'X factors'!I$11","v":{"$error":"#DIV/0!"}},{"$f":"J66/'X factors'!J$11","v":{"$error":"#DIV/0!"}},{"$f":"K66/'X factors'!K$11","v":{"$error":"#DIV/0!"}},{"$f":"L66/'X factors'!L$11","v":{"$error":"#DIV/0!"}},{"$f":"M66/'X factors'!M$11","v":{"$error":"#DIV/0!"}},{"$f":"N66/'X factors'!N$11","v":{"$error":"#DIV/0!"}},{"$f":"O66/'X factors'!O$11","v":{"$error":"#DIV/0!"}},{"$f":"P66/'X factors'!P$11","v":{"$error":"#DIV/0!"}},null,null,{"$f":"OFFSET(F91,0,'PTRM input'!$R$7,1,1)/F91-1","v":{"$error":"#DIV/0!"}},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$f":"G91/F91-1","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G92:G92)>='PTRM input'!$R$7,\"\",(H91/G91-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G92:H92)>='PTRM input'!$R$7,\"\",(I91/H91-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G92:I92)>='PTRM input'!$R$7,\"\",(J91/I91-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G92:J92)>='PTRM input'!$R$7,\"\",(K91/J91-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G92:K92)>='PTRM input'!$R$7,\"\",(L91/K91-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G92:L92)>='PTRM input'!$R$7,\"\",(M91/L91-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G92:M92)>='PTRM input'!$R$7,\"\",(N91/M91-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G92:N92)>='PTRM input'!$R$7,\"\",(O91/N91-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G92:O92)>='PTRM input'!$R$7,\"\",(P91/O91-1))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"POWER(1+S91,1/'PTRM input'!$R$7)-1","v":{"$error":"#DIV/0!"}},"Average yearly change"]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue","$m Real",{"$f":"F70/'X factors'!F$11","v":0},{"$f":"G70/'X factors'!G$11","v":0},{"$f":"H70/'X factors'!H$11","v":0},{"$f":"I70/'X factors'!I$11","v":0},{"$f":"J70/'X factors'!J$11","v":0},{"$f":"K70/'X factors'!K$11","v":0},{"$f":"L70/'X factors'!L$11","v":0},{"$f":"M70/'X factors'!M$11","v":0},{"$f":"N70/'X factors'!N$11","v":0},{"$f":"O70/'X factors'!O$11","v":0},{"$f":"P70/'X factors'!P$11","v":0},null,null,{"$f":"OFFSET(F95,0,'PTRM input'!$R$7,1,1)/F95-1","v":{"$error":"#DIV/0!"}},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues","%",null,{"$f":"G95/F95-1","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G96:G96)>='PTRM input'!$R$7,\"\",(H95/G95-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G96:H96)>='PTRM input'!$R$7,\"\",(I95/H95-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G96:I96)>='PTRM input'!$R$7,\"\",(J95/I95-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G96:J96)>='PTRM input'!$R$7,\"\",(K95/J95-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G96:K96)>='PTRM input'!$R$7,\"\",(L95/K95-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G96:L96)>='PTRM input'!$R$7,\"\",(M95/L95-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G96:M96)>='PTRM input'!$R$7,\"\",(N95/M95-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G96:N96)>='PTRM input'!$R$7,\"\",(O95/N95-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G96:O96)>='PTRM input'!$R$7,\"\",(P95/O95-1))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"POWER(1+S95,1/'PTRM input'!$R$7)-1","v":{"$error":"#DIV/0!"}},"Average yearly change"]
[]
[null,null,null,"Price Path","$/MWh",{"$f":"F73/'X factors'!F$11","v":0},{"$f":"G73/'X factors'!G$11","v":0},{"$f":"H73/'X factors'!H$11","v":0},{"$f":"I73/'X factors'!I$11","v":0},{"$f":"J73/'X factors'!J$11","v":0},{"$f":"K73/'X factors'!K$11","v":0},{"$f":"L73/'X factors'!L$11","v":0},{"$f":"M73/'X factors'!M$11","v":0},{"$f":"N73/'X factors'!N$11","v":0},{"$f":"O73/'X factors'!O$11","v":0},{"$f":"P73/'X factors'!P$11","v":0},null,null,{"$f":"OFFSET(F98,0,'PTRM input'!$R$7,1,1)/F98-1","v":{"$error":"#DIV/0!"}},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices","%",null,{"$f":"G98/F98-1","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G99:G99)>='PTRM input'!$R$7,\"\",(H98/G98-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G99:H99)>='PTRM input'!$R$7,\"\",(I98/H98-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G99:I99)>='PTRM input'!$R$7,\"\",(J98/I98-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G99:J99)>='PTRM input'!$R$7,\"\",(K98/J98-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G99:K99)>='PTRM input'!$R$7,\"\",(L98/K98-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G99:L99)>='PTRM input'!$R$7,\"\",(M98/L98-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G99:M99)>='PTRM input'!$R$7,\"\",(N98/M98-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G99:N99)>='PTRM input'!$R$7,\"\",(O98/N98-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(COUNT($G99:O99)>='PTRM input'!$R$7,\"\",(P98/O98-1))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"POWER(1+S98,1/'PTRM input'!$R$7)-1","v":{"$error":"#DIV/0!"}},"Average yearly change"]

{"sheet":"Equity raising costs","index":12,"n_rows":54,"n_cols":17,"rows_kept":54,"cut":false,"hidden":false,"merged":[[18,6,18,8]]}
[]
[null,null,null,null,null,{"$f":"'DMS input'!$C$16&\" - Equity Raising Costs \"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Jemena Electricity - Equity Raising Costs  - DNSP PTRM - version 5"}]
[]
[null,null,null,null,null,{"$f":"Assets!B4","v":"Year"},{"$f":"Assets!G4","v":"2026-27"},{"$f":"Assets!H4","v":"2027-28"},{"$f":"Assets!I4","v":"2028-29"},{"$f":"Assets!J4","v":"2029-30"},{"$f":"Assets!K4","v":"2030-31"},{"$f":"Assets!L4","v":"2031-32"},{"$f":"Assets!M4","v":"2032-33"},{"$f":"Assets!N4","v":"2033-34"},{"$f":"Assets!O4","v":"2034-35"},{"$f":"Assets!P4","v":"2035-36"},"Total"]
[null,null,null,null,null,"RAB and Capex ($m Nominal)"]
[]
[null,null,null,null,null,"Opening RAB",{"$f":"Assets!G775","v":22.321508443881516},{"$f":"IF(COUNT($G$7:G7)>='PTRM input'!$R$7,0,Assets!H775)","v":32.67248248306349},{"$f":"IF(COUNT($G$7:H7)>='PTRM input'!$R$7,0,Assets!I775)","v":47.227297169047723},{"$f":"IF(COUNT($G$7:I7)>='PTRM input'!$R$7,0,Assets!J775)","v":63.430445212391952},{"$f":"IF(COUNT($G$7:J7)>='PTRM input'!$R$7,0,Assets!K775)","v":73.537895910126096},{"$f":"IF(COUNT($G$7:K7)>='PTRM input'!$R$7,0,Assets!L775)","v":0},{"$f":"IF(COUNT($G$7:L7)>='PTRM input'!$R$7,0,Assets!M775)","v":0},{"$f":"IF(COUNT($G$7:M7)>='PTRM input'!$R$7,0,Assets!N775)","v":0},{"$f":"IF(COUNT($G$7:N7)>='PTRM input'!$R$7,0,Assets!O775)","v":0},{"$f":"IF(COUNT($G$7:O7)>='PTRM input'!$R$7,0,Assets!P775)","v":0},{"$f":"SUM(G7:P7)","v":239.18962921851079}]
[null,null,null,null,null,"Capex",{"$f":"Assets!G61","v":10.661016706349663},{"$f":"IF(COUNT($G$8:G8)>='PTRM input'!$R$7,0,Assets!H61)","v":15.163138117000548},{"$f":"IF(COUNT($G$8:H8)>='PTRM input'!$R$7,0,Assets!I61)","v":17.158680688296368},{"$f":"IF(COUNT($G$8:I8)>='PTRM input'!$R$7,0,Assets!J61)","v":11.663219466676654},{"$f":"IF(COUNT($G$8:J8)>='PTRM input'!$R$7,0,Assets!K61)","v":6.0566320449123925},{"$f":"IF(COUNT($G$8:K8)>='PTRM input'!$R$7,0,Assets!L61)","v":0},{"$f":"IF(COUNT($G$8:L8)>='PTRM input'!$R$7,0,Assets!M61)","v":0},{"$f":"IF(COUNT($G$8:M8)>='PTRM input'!$R$7,0,Assets!N61)","v":0},{"$f":"IF(COUNT($G$8:N8)>='PTRM input'!$R$7,0,Assets!O61)","v":0},{"$f":"IF(COUNT($G$8:O8)>='PTRM input'!$R$7,0,Assets!P61)","v":0},{"$f":"SUM(G8:P8)","v":60.702687023235626}]
[null,null,null,null,null,"Capex Rate",{"$f":"IFERROR(G8/G7,0)","v":0.47761183941275814},{"$f":"IF(COUNT($G$9:G9)>='PTRM input'!$R$7,0,IFERROR(H8/H7,0))","v":0.4640950722021413},{"$f":"IF(COUNT($G$9:H9)>='PTRM input'!$R$7,0,IFERROR(I8/I7,0))","v":0.363321250989184},{"$f":"IF(COUNT($G$9:I9)>='PTRM input'!$R$7,0,IFERROR(J8/J7,0))","v":0.18387415424286024},{"$f":"IF(COUNT($G$9:J9)>='PTRM input'!$R$7,0,IFERROR(K8/K7,0))","v":8.236069267353624E-2},{"$f":"IF(COUNT($G$9:K9)>='PTRM input'!$R$7,0,IFERROR(L8/L7,0))","v":0},{"$f":"IF(COUNT($G$9:L9)>='PTRM input'!$R$7,0,IFERROR(M8/M7,0))","v":0},{"$f":"IF(COUNT($G$9:M9)>='PTRM input'!$R$7,0,IFERROR(N8/N7,0))","v":0},{"$f":"IF(COUNT($G$9:N9)>='PTRM input'!$R$7,0,IFERROR(O8/O7,0))","v":0},{"$f":"IF(COUNT($G$9:O9)>='PTRM input'!$R$7,0,IFERROR(P8/P7,0))","v":0},{"$f":"IFERROR(Q8/Q7,0)","v":0.25378477830149115}]
[]
[null,null,null,null,null,"Dividend Assessment ($m Nominal)"]
[]
[null,null,null,null,null,"Tax Payable",{"$f":"Analysis!G57","v":6.3696170176080716E-2},{"$f":"IF(COUNT($G$13:G13)>='PTRM input'!$R$7,0,Analysis!H57)","v":0},{"$f":"IF(COUNT($G$13:H13)>='PTRM input'!$R$7,0,Analysis!I57)","v":0},{"$f":"IF(COUNT($G$13:I13)>='PTRM input'!$R$7,0,Analysis!J57)","v":0},{"$f":"IF(COUNT($G$13:J13)>='PTRM input'!$R$7,0,Analysis!K57)","v":0},{"$f":"IF(COUNT($G$13:K13)>='PTRM input'!$R$7,0,Analysis!L57)","v":0},{"$f":"IF(COUNT($G$13:L13)>='PTRM input'!$R$7,0,Analysis!M57)","v":0},{"$f":"IF(COUNT($G$13:M13)>='PTRM input'!$R$7,0,Analysis!N57)","v":0},{"$f":"IF(COUNT($G$13:N13)>='PTRM input'!$R$7,0,Analysis!O57)","v":0},{"$f":"IF(COUNT($G$13:O13)>='PTRM input'!$R$7,0,Analysis!P57)","v":0},{"$f":"SUM(G13:P13)","v":6.3696170176080716E-2}]
[null,null,null,null,null,"Dividends",{"$f":"(IFERROR(G13/WACC!G13,0))*(1-WACC!G13)*Icpr","v":0.13059190138231555},{"$f":"(IFERROR(H13/WACC!H13,0))*(1-WACC!H13)*Icpr","v":0},{"$f":"(IFERROR(I13/WACC!I13,0))*(1-WACC!I13)*Icpr","v":0},{"$f":"(IFERROR(J13/WACC!J13,0))*(1-WACC!J13)*Icpr","v":0},{"$f":"(IFERROR(K13/WACC!K13,0))*(1-WACC!K13)*Icpr","v":0},{"$f":"(IFERROR(L13/WACC!L13,0))*(1-WACC!L13)*Icpr","v":0},{"$f":"(IFERROR(M13/WACC!M13,0))*(1-WACC!M13)*Icpr","v":0},{"$f":"(IFERROR(N13/WACC!N13,0))*(1-WACC!N13)*Icpr","v":0},{"$f":"(IFERROR(O13/WACC!O13,0))*(1-WACC!O13)*Icpr","v":0},{"$f":"(IFERROR(P13/WACC!P13,0))*(1-WACC!P13)*Icpr","v":0},{"$f":"SUM(G14:P14)","v":0.13059190138231555}]
[null,null,null,null,null,"Dividend Reinvestment",{"$f":"G14*Drpt","v":3.9177570414694662E-2},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G15:P15)","v":3.9177570414694662E-2}]
[]
[null,null,null,null,null,"Benchmark Cash Flows ($m Nominal)"]
[]
[null,null,null,null,null,"Select form of control for ERC calculation","Weighted average price cap",null,null,"In almost all cases, this should be the same form of control as used to smooth on the X factor tab"]
[]
[null,null,null,null,null,"Revenue (smoothed)",{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!G44,IF($G$19='X factors'!$Y$3,'X factors'!G60,IF($G$19='X factors'!$Y$4,'X factors'!G80,\"Error\")))","v":7.9837684238511271},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!H44,IF($G$19='X factors'!$Y$3,'X factors'!H60,IF($G$19='X factors'!$Y$4,'X factors'!H80,\"Error\")))","v":7.9665570866532622},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!I44,IF($G$19='X factors'!$Y$3,'X factors'!I60,IF($G$19='X factors'!$Y$4,'X factors'!I80,\"Error\")))","v":7.4137126195489458},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!J44,IF($G$19='X factors'!$Y$3,'X factors'!J60,IF($G$19='X factors'!$Y$4,'X factors'!J80,\"Error\")))","v":6.5642551011464469},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!K44,IF($G$19='X factors'!$Y$3,'X factors'!K60,IF($G$19='X factors'!$Y$4,'X factors'!K80,\"Error\")))","v":5.9241698437733152},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!L44,IF($G$19='X factors'!$Y$3,'X factors'!L60,IF($G$19='X factors'!$Y$4,'X factors'!L80,\"Error\")))","v":0},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!M44,IF($G$19='X factors'!$Y$3,'X factors'!M60,IF($G$19='X factors'!$Y$4,'X factors'!M80,\"Error\")))","v":0},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!N44,IF($G$19='X factors'!$Y$3,'X factors'!N60,IF($G$19='X factors'!$Y$4,'X factors'!N80,\"Error\")))","v":0},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!O44,IF($G$19='X factors'!$Y$3,'X factors'!O60,IF($G$19='X factors'!$Y$4,'X factors'!O80,\"Error\")))","v":0},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!P44,IF($G$19='X factors'!$Y$3,'X factors'!P60,IF($G$19='X factors'!$Y$4,'X factors'!P80,\"Error\")))","v":0},{"$f":"SUM(G21:P21)","v":35.852463074973095}]
[null,null,null,null,null,"Opex",{"$f":"Analysis!G162","v":4.0879776712343583},{"$f":"IF(COUNT($G$22:G22)>='PTRM input'!$R$7,0,Analysis!H162)","v":3.7865836586586243},{"$f":"IF(COUNT($G$22:H22)>='PTRM input'!$R$7,0,Analysis!I162)","v":3.0839235052038925},{"$f":"IF(COUNT($G$22:I22)>='PTRM input'!$R$7,0,Analysis!J162)","v":2.1469505712401395},{"$f":"IF(COUNT($G$22:J22)>='PTRM input'!$R$7,0,Analysis!K162)","v":1.6499738655913572},{"$f":"IF(COUNT($G$22:K22)>='PTRM input'!$R$7,0,Analysis!L162)","v":0},{"$f":"IF(COUNT($G$22:L22)>='PTRM input'!$R$7,0,Analysis!M162)","v":0},{"$f":"IF(COUNT($G$22:M22)>='PTRM input'!$R$7,0,Analysis!N162)","v":0},{"$f":"IF(COUNT($G$22:N22)>='PTRM input'!$R$7,0,Analysis!O162)","v":0},{"$f":"IF(COUNT($G$22:O22)>='PTRM input'!$R$7,0,Analysis!P162)","v":0},14.755409271928373]
[null,null,null,null,null,"Interest Payment",{"$f":"Analysis!G71","v":0.61725366038911689},{"$f":"IF(COUNT($G$23:G23)>='PTRM input'!$R$7,0,Analysis!H71)","v":0.9243122590335775},{"$f":"IF(COUNT($G$23:H23)>='PTRM input'!$R$7,0,Analysis!I71)","v":1.3649361088395087},{"$f":"IF(COUNT($G$23:I23)>='PTRM input'!$R$7,0,Analysis!J71)","v":1.8907004986426075},{"$f":"IF(COUNT($G$23:J23)>='PTRM input'!$R$7,0,Analysis!K71)","v":2.3078643153296574},{"$f":"IF(COUNT($G$23:K23)>='PTRM input'!$R$7,0,Analysis!L71)","v":0},{"$f":"IF(COUNT($G$23:L23)>='PTRM input'!$R$7,0,Analysis!M71)","v":0},{"$f":"IF(COUNT($G$23:M23)>='PTRM input'!$R$7,0,Analysis!N71)","v":0},{"$f":"IF(COUNT($G$23:N23)>='PTRM input'!$R$7,0,Analysis!O71)","v":0},{"$f":"IF(COUNT($G$23:O23)>='PTRM input'!$R$7,0,Analysis!P71)","v":0},7.1050668422344678]
[null,null,null,null,null,"Revenue Adjustments",{"$f":"Analysis!G32","v":0},{"$f":"IF(COUNT($G$24:G24)>='PTRM input'!$R$7,0,Analysis!H32)","v":0},{"$f":"IF(COUNT($G$24:H24)>='PTRM input'!$R$7,0,Analysis!I32)","v":0},{"$f":"IF(COUNT($G$24:I24)>='PTRM input'!$R$7,0,Analysis!J32)","v":0},{"$f":"IF(COUNT($G$24:J24)>='PTRM input'!$R$7,0,Analysis!K32)","v":0},{"$f":"IF(COUNT($G$24:K24)>='PTRM input'!$R$7,0,Analysis!L32)","v":0},{"$f":"IF(COUNT($G$24:L24)>='PTRM input'!$R$7,0,Analysis!M32)","v":0},{"$f":"IF(COUNT($G$24:M24)>='PTRM input'!$R$7,0,Analysis!N32)","v":0},{"$f":"IF(COUNT($G$24:N24)>='PTRM input'!$R$7,0,Analysis!O32)","v":0},{"$f":"IF(COUNT($G$24:O24)>='PTRM input'!$R$7,0,Analysis!P32)","v":0},0]
[null,null,null,null,null,"Tax Payable",{"$f":"Analysis!G34","v":6.3696170176080688E-2},{"$f":"IF(COUNT($G$25:G25)>='PTRM input'!$R$7,0,Analysis!H34)","v":0},{"$f":"IF(COUNT($G$25:H25)>='PTRM input'!$R$7,0,Analysis!I34)","v":0},{"$f":"IF(COUNT($G$25:I25)>='PTRM input'!$R$7,0,Analysis!J34)","v":0},{"$f":"IF(COUNT($G$25:J25)>='PTRM input'!$R$7,0,Analysis!K34)","v":0},{"$f":"IF(COUNT($G$25:K25)>='PTRM input'!$R$7,0,Analysis!L34)","v":0},{"$f":"IF(COUNT($G$25:L25)>='PTRM input'!$R$7,0,Analysis!M34)","v":0},{"$f":"IF(COUNT($G$25:M25)>='PTRM input'!$R$7,0,Analysis!N34)","v":0},{"$f":"IF(COUNT($G$25:N25)>='PTRM input'!$R$7,0,Analysis!O34)","v":0},{"$f":"IF(COUNT($G$25:O25)>='PTRM input'!$R$7,0,Analysis!P34)","v":0},6.3696170176080688E-2]
[null,null,null,null,null,"Internal Cash Flow",{"$f":"G21-G22-G23-G24-G25","v":3.2148409220515712},{"$f":"H21-H22-H23-H24-H25","v":3.2556611689610602},{"$f":"I21-I22-I23-I24-I25","v":2.9648530055055446},2.5266040312636995,1.9663316628523009,0,0,0,0,0,13.928290790634177]
[null,null,null,null,null,"Dividends",{"$f":"G14","v":0.13059190138231555},{"$f":"H14","v":0},0,0,0,0,0,0,0,0,0.13059190138231555]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G26-G27","v":3.0842490206692559},{"$f":"H26-H27","v":3.2556611689610602},2.9648530055055446,2.5266040312636995,1.9663316628523009,0,0,0,0,0,13.797698889251862]
[]
[null,null,null,null,null,"Benchmark Capex Funding ($m Nominal)"]
[]
[null,null,null,null,null,"Capex Funding Requirement",{"$f":"G8/(1+vanilla01)^0.5","v":10.346429091582371},{"$f":"H8/(1+vanilla02)^0.5","v":14.711170290835824},{"$f":"I8/(1+vanilla03)^0.5","v":16.642319892378964},{"$f":"J8/(1+vanilla04)^0.5","v":11.307291146430153},{"$f":"K8/(1+vanilla05)^0.5","v":5.8673434637008963},{"$f":"L8/(1+vanilla06)^0.5","v":0},{"$f":"M8/(1+vanilla07)^0.5","v":0},{"$f":"N8/(1+vanilla08)^0.5","v":0},{"$f":"O8/(1+vanilla09)^0.5","v":0},{"$f":"P8/(1+vanilla10)^0.5","v":0},{"$f":"SUM(G32:P32)","v":58.874553884928211}]
[null,null,null,null,null,"Debt Component",{"$f":"-Analysis!G72","v":6.0520274052701364},{"$f":"IF(COUNT($G$33:G33)>='PTRM input'!$R$7,0,-Analysis!H72)","v":8.5099370382699036},{"$f":"IF(COUNT($G$33:H33)>='PTRM input'!$R$7,0,-Analysis!I72)","v":9.4736877552557495},{"$f":"IF(COUNT($G$33:I33)>='PTRM input'!$R$7,0,-Analysis!J72)","v":5.9096437097177912},{"$f":"IF(COUNT($G$33:J33)>='PTRM input'!$R$7,0,-Analysis!K72)","v":2.3333016912358246},{"$f":"IF(COUNT($G$33:K33)>='PTRM input'!$R$7,0,-Analysis!L72)","v":0},{"$f":"IF(COUNT($G$33:L33)>='PTRM input'!$R$7,0,-Analysis!M72)","v":0},{"$f":"IF(COUNT($G$33:M33)>='PTRM input'!$R$7,0,-Analysis!N72)","v":0},{"$f":"IF(COUNT($G$33:N33)>='PTRM input'!$R$7,0,-Analysis!O72)","v":0},{"$f":"IF(COUNT($G$33:O33)>='PTRM input'!$R$7,0,-Analysis!P72)","v":0},{"$f":"SUM(G33:P33)","v":32.278597599749403}]
[null,null,null,null,null,"Equity Component",{"$f":"G32-G33","v":4.2944016863122343},{"$f":"H32-H33","v":6.2012332525659204},7.1686321371232147,5.3976474367123615,3.5340417724650717,0,0,0,0,0,{"$f":"SUM(G34:P34)","v":26.595956285178801}]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G28","v":3.0842490206692559},{"$f":"H28","v":3.2556611689610602},2.9648530055055446,2.5266040312636995,1.9663316628523009,0,0,0,0,0,{"$f":"SUM(G35:P35)","v":13.797698889251862}]
[null,null,null,null,null,"Equity Requirement (SEO)",{"$f":"G34-G35","v":1.2101526656429784},{"$f":"H34-H35","v":2.9455720836048602},4.2037791316176705,2.871043405448662,1.5677101096127708,0,0,0,0,0,{"$f":"SUM(G36:P36)","v":12.798257395926941}]
[]
[null,null,null,null,null,{"$f":"\"Benchmark Capex Funding ($m Real \"&Assets!F4&\")\"","v":"Benchmark Capex Funding ($m Real 2025-26)"}]
[]
[null,null,null,null,null,"Equity Component",{"$f":"G34/Analysis!G7","v":4.1847650595360273},{"$f":"H34/Analysis!H7","v":5.8886385753493311},{"$f":"I34/Analysis!I7","v":6.6334818247615779},{"$f":"J34/Analysis!J7","v":4.8671886410471377},{"$f":"K34/Analysis!K7","v":3.1053729073363789},{"$f":"L34/Analysis!L7","v":0},{"$f":"M34/Analysis!M7","v":0},{"$f":"N34/Analysis!N7","v":0},{"$f":"O34/Analysis!O7","v":0},{"$f":"P34/Analysis!P7","v":0},{"$f":"SUM(G40:P40)","v":24.679447008030454}]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G35/Analysis!G7","v":3.0055077469216722},{"$f":"H35/Analysis!H7","v":3.0915482722534793},{"$f":"I35/Analysis!I7","v":2.7435217973122685},{"$f":"J35/Analysis!J7","v":2.2782996825151685},{"$f":"K35/Analysis!K7","v":1.7278214197225017},{"$f":"L35/Analysis!L7","v":0},{"$f":"M35/Analysis!M7","v":0},{"$f":"N35/Analysis!N7","v":0},{"$f":"O35/Analysis!O7","v":0},{"$f":"P35/Analysis!P7","v":0},{"$f":"SUM(G41:P41)","v":12.846698918725089}]
[null,null,null,null,null,"Equity Requirement",{"$f":"G40-G41","v":1.1792573126143551},{"$f":"H40-H41","v":2.7970903030958518},3.8899600274493094,2.5888889585319692,1.3775514876138772,0,0,0,0,0,{"$f":"SUM(G42:P42)","v":11.832748089305362}]
[]
[null,null,null,null,null,"Dividend Reinvestment",{"$f":"G15/Analysis!G7","v":3.8177362008656388E-2},{"$f":"H15/Analysis!H7","v":0},{"$f":"I15/Analysis!I7","v":0},{"$f":"J15/Analysis!J7","v":0},{"$f":"K15/Analysis!K7","v":0},{"$f":"L15/Analysis!L7","v":0},{"$f":"M15/Analysis!M7","v":0},{"$f":"N15/Analysis!N7","v":0},{"$f":"O15/Analysis!O7","v":0},{"$f":"P15/Analysis!P7","v":0},{"$f":"SUM(G44:P44)","v":3.8177362008656388E-2}]
[]
[null,null,null,null,null,{"$f":"\"Equity Raising Costs ($m Real \"&Assets!F4&\")\"","v":"Equity Raising Costs ($m Real 2025-26)"}]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q42>0,MIN(Q42,Q44),0)","v":3.8177362008656388E-2}]
[null,null,null,null,null,"External Equity (SEO) Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q42-Q44)>0,(Q42-Q44),0)","v":11.794570727296705}]
[null,null,null,null,null,"Total Equity Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q48:Q49)","v":11.832748089305362}]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"Q48*Drpc","v":3.8177362008656388E-4}]
[null,null,null,null,null,"External Equity Raising (SEO) Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"Q49*Seo","v":0.35383712181890115}]
[null,null,null,null,null,"Total Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q52:Q53)","v":0.35421889543898771}]

{"sheet":"Chart 1-Revenue","index":13,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Revenue Charts\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Jemena Electricity - Revenue Charts - DNSP PTRM - version 5"}]
[]
[]
[null,null,"Weighted Average Price Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Yield"]

{"sheet":"Chart 2-Price path","index":14,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Price Path Charts\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Jemena Electricity - Price Path Charts - DNSP PTRM - version 5"}]
[]
[]
[null,null,"Weighted Average Price Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Yield"]

{"sheet":"Chart 3-Building blocks","index":15,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Building Blocks Chart\"&\" - DNSP PTRM - version \"&Intro!L4","v":"Jemena Electricity - Building Blocks Chart - DNSP PTRM - version 5"}]
[]
[]
[null,null,"All forms of control (Weighted Average Price Cap, Revenue Cap, Revenue Yield)"]